[HOOVER] YoY Quarter Result on 2007-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 8,045 8,569 11,385 6,378 8,783 12,182 21,522 -15.12% YoY % -6.12% -24.73% 78.50% -27.38% -27.90% -43.40% - Horiz. % 37.38% 39.82% 52.90% 29.63% 40.81% 56.60% 100.00%
PBT 427 35 -168 -170 -152 17 -435 - YoY % 1,120.00% 120.83% 1.18% -11.84% -994.12% 103.91% - Horiz. % -98.16% -8.05% 38.62% 39.08% 34.94% -3.91% 100.00%
Tax -225 -26 -198 -120 -181 -119 -258 -2.25% YoY % -765.38% 86.87% -65.00% 33.70% -52.10% 53.88% - Horiz. % 87.21% 10.08% 76.74% 46.51% 70.16% 46.12% 100.00%
NP 202 9 -366 -290 -333 -102 -693 - YoY % 2,144.44% 102.46% -26.21% 12.91% -226.47% 85.28% - Horiz. % -29.15% -1.30% 52.81% 41.85% 48.05% 14.72% 100.00%
NP to SH 8 -6 -543 -423 -538 -238 -693 - YoY % 233.33% 98.90% -28.37% 21.38% -126.05% 65.66% - Horiz. % -1.15% 0.87% 78.35% 61.04% 77.63% 34.34% 100.00%
Tax Rate 52.69 % 74.29 % - % - % - % 700.00 % - % - YoY % -29.08% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 7.53% 10.61% 0.00% 0.00% 0.00% 100.00% -
Total Cost 7,843 8,560 11,751 6,668 9,116 12,284 22,215 -15.92% YoY % -8.38% -27.16% 76.23% -26.85% -25.79% -44.70% - Horiz. % 35.30% 38.53% 52.90% 30.02% 41.04% 55.30% 100.00%
Net Worth 38,800 25,199 31,541 32,722 33,077 32,129 14,420 17.93% YoY % 53.97% -20.11% -3.61% -1.07% 2.95% 122.80% - Horiz. % 269.06% 174.75% 218.72% 226.91% 229.37% 222.80% 100.00%
Dividend 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 38,800 25,199 31,541 32,722 33,077 32,129 14,420 17.93% YoY % 53.97% -20.11% -3.61% -1.07% 2.95% 122.80% - Horiz. % 269.06% 174.75% 218.72% 226.91% 229.37% 222.80% 100.00%
NOSH 40,000 30,000 39,926 39,905 39,851 39,666 40,057 -0.02% YoY % 33.33% -24.86% 0.05% 0.14% 0.47% -0.98% - Horiz. % 99.86% 74.89% 99.67% 99.62% 99.49% 99.02% 100.00%
Ratio Analysis 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 2.51 % 0.11 % -3.21 % -4.55 % -3.79 % -0.84 % -3.22 % - YoY % 2,181.82% 103.43% 29.45% -20.05% -351.19% 73.91% - Horiz. % -77.95% -3.42% 99.69% 141.30% 117.70% 26.09% 100.00%
ROE 0.02 % -0.02 % -1.72 % -1.29 % -1.63 % -0.74 % -4.81 % - YoY % 200.00% 98.84% -33.33% 20.86% -120.27% 84.62% - Horiz. % -0.42% 0.42% 35.76% 26.82% 33.89% 15.38% 100.00%
Per Share 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 20.11 28.56 28.51 15.98 22.04 30.71 53.73 -15.10% YoY % -29.59% 0.18% 78.41% -27.50% -28.23% -42.84% - Horiz. % 37.43% 53.15% 53.06% 29.74% 41.02% 57.16% 100.00%
EPS 0.02 -0.02 -1.36 -1.06 -1.35 -0.60 -1.73 - YoY % 200.00% 98.53% -28.30% 21.48% -125.00% 65.32% - Horiz. % -1.16% 1.16% 78.61% 61.27% 78.03% 34.68% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.9700 0.8400 0.7900 0.8200 0.8300 0.8100 0.3600 17.95% YoY % 15.48% 6.33% -3.66% -1.20% 2.47% 125.00% - Horiz. % 269.44% 233.33% 219.44% 227.78% 230.56% 225.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 20.11 21.42 28.46 15.95 21.96 30.46 53.81 -15.12% YoY % -6.12% -24.74% 78.43% -27.37% -27.91% -43.39% - Horiz. % 37.37% 39.81% 52.89% 29.64% 40.81% 56.61% 100.00%
EPS 0.02 -0.02 -1.36 -1.06 -1.35 -0.60 -1.73 - YoY % 200.00% 98.53% -28.30% 21.48% -125.00% 65.32% - Horiz. % -1.16% 1.16% 78.61% 61.27% 78.03% 34.68% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.9700 0.6300 0.7885 0.8181 0.8269 0.8032 0.3605 17.93% YoY % 53.97% -20.10% -3.62% -1.06% 2.95% 122.80% - Horiz. % 269.07% 174.76% 218.72% 226.93% 229.38% 222.80% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.3500 0.4300 0.1200 0.3800 0.5000 0.4500 0.7600 -
P/RPS 1.74 1.51 0.42 2.38 2.27 1.47 1.41 3.57% YoY % 15.23% 259.52% -82.35% 4.85% 54.42% 4.26% - Horiz. % 123.40% 107.09% 29.79% 168.79% 160.99% 104.26% 100.00%
P/EPS 1,750.00 -2,150.00 -8.82 -35.85 -37.04 -75.00 -43.93 - YoY % 181.40% -24,276.42% 75.40% 3.21% 50.61% -70.73% - Horiz. % -3,983.61% 4,894.15% 20.08% 81.61% 84.32% 170.73% 100.00%
EY 0.06 -0.05 -11.33 -2.79 -2.70 -1.33 -2.28 - YoY % 220.00% 99.56% -306.09% -3.33% -103.01% 41.67% - Horiz. % -2.63% 2.19% 496.93% 122.37% 118.42% 58.33% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.36 0.51 0.15 0.46 0.60 0.56 2.11 -25.52% YoY % -29.41% 240.00% -67.39% -23.33% 7.14% -73.46% - Horiz. % 17.06% 24.17% 7.11% 21.80% 28.44% 26.54% 100.00%
Price Multiplier on Announcement Date 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 23/11/10 13/11/09 19/11/08 26/11/07 27/11/06 25/11/05 30/11/04 -
Price 0.2100 0.3000 0.1500 0.3200 0.3800 0.3000 0.7200 -
P/RPS 1.04 1.05 0.53 2.00 1.72 0.98 1.34 -4.13% YoY % -0.95% 98.11% -73.50% 16.28% 75.51% -26.87% - Horiz. % 77.61% 78.36% 39.55% 149.25% 128.36% 73.13% 100.00%
P/EPS 1,050.00 -1,500.00 -11.03 -30.19 -28.15 -50.00 -41.62 - YoY % 170.00% -13,499.28% 63.46% -7.25% 43.70% -20.13% - Horiz. % -2,522.83% 3,604.04% 26.50% 72.54% 67.64% 120.13% 100.00%
EY 0.10 -0.07 -9.07 -3.31 -3.55 -2.00 -2.40 - YoY % 242.86% 99.23% -174.02% 6.76% -77.50% 16.67% - Horiz. % -4.17% 2.92% 377.92% 137.92% 147.92% 83.33% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.22 0.36 0.19 0.39 0.46 0.37 2.00 -30.77% YoY % -38.89% 89.47% -51.28% -15.22% 24.32% -81.50% - Horiz. % 11.00% 18.00% 9.50% 19.50% 23.00% 18.50% 100.00%
PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.
NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.
Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
GHB-0907Consol.pdf 
