Highlights

[HOOVER] YoY Quarter Result on 2010-09-30 [#1]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 23-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 30-Sep-2010  [#1]
Profit Trend QoQ -     -98.81%    YoY -     233.33%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 10,134 8,631 11,131 8,045 8,569 11,385 6,378 8.02%
  YoY % 17.41% -22.46% 38.36% -6.12% -24.73% 78.50% -
  Horiz. % 158.89% 135.32% 174.52% 126.14% 134.35% 178.50% 100.00%
PBT -196 -102 811 427 35 -168 -170 2.40%
  YoY % -92.16% -112.58% 89.93% 1,120.00% 120.83% 1.18% -
  Horiz. % 115.29% 60.00% -477.06% -251.18% -20.59% 98.82% 100.00%
Tax -128 -144 -241 -225 -26 -198 -120 1.08%
  YoY % 11.11% 40.25% -7.11% -765.38% 86.87% -65.00% -
  Horiz. % 106.67% 120.00% 200.83% 187.50% 21.67% 165.00% 100.00%
NP -324 -246 570 202 9 -366 -290 1.86%
  YoY % -31.71% -143.16% 182.18% 2,144.44% 102.46% -26.21% -
  Horiz. % 111.72% 84.83% -196.55% -69.66% -3.10% 126.21% 100.00%
NP to SH -433 -370 465 8 -6 -543 -423 0.39%
  YoY % -17.03% -179.57% 5,712.50% 233.33% 98.90% -28.37% -
  Horiz. % 102.36% 87.47% -109.93% -1.89% 1.42% 128.37% 100.00%
Tax Rate - % - % 29.72 % 52.69 % 74.29 % - % - % -
  YoY % 0.00% 0.00% -43.59% -29.08% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 40.01% 70.92% 100.00% - -
Total Cost 10,458 8,877 10,561 7,843 8,560 11,751 6,668 7.78%
  YoY % 17.81% -15.95% 34.66% -8.38% -27.16% 76.23% -
  Horiz. % 156.84% 133.13% 158.38% 117.62% 128.37% 176.23% 100.00%
Net Worth 44,400 43,200 41,288 38,800 25,199 31,541 32,722 5.21%
  YoY % 2.78% 4.63% 6.41% 53.97% -20.11% -3.61% -
  Horiz. % 135.69% 132.02% 126.18% 118.57% 77.01% 96.39% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 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
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 44,400 43,200 41,288 38,800 25,199 31,541 32,722 5.21%
  YoY % 2.78% 4.63% 6.41% 53.97% -20.11% -3.61% -
  Horiz. % 135.69% 132.02% 126.18% 118.57% 77.01% 96.39% 100.00%
NOSH 40,000 40,000 40,086 40,000 30,000 39,926 39,905 0.04%
  YoY % 0.00% -0.22% 0.22% 33.33% -24.86% 0.05% -
  Horiz. % 100.24% 100.24% 100.45% 100.24% 75.18% 100.05% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -3.20 % -2.85 % 5.12 % 2.51 % 0.11 % -3.21 % -4.55 % -5.69%
  YoY % -12.28% -155.66% 103.98% 2,181.82% 103.43% 29.45% -
  Horiz. % 70.33% 62.64% -112.53% -55.16% -2.42% 70.55% 100.00%
ROE -0.98 % -0.86 % 1.13 % 0.02 % -0.02 % -1.72 % -1.29 % -4.47%
  YoY % -13.95% -176.11% 5,550.00% 200.00% 98.84% -33.33% -
  Horiz. % 75.97% 66.67% -87.60% -1.55% 1.55% 133.33% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 25.34 21.58 27.77 20.11 28.56 28.51 15.98 7.98%
  YoY % 17.42% -22.29% 38.09% -29.59% 0.18% 78.41% -
  Horiz. % 158.57% 135.04% 173.78% 125.84% 178.72% 178.41% 100.00%
EPS -1.08 -0.93 1.16 0.02 -0.02 -1.36 -1.06 0.31%
  YoY % -16.13% -180.17% 5,700.00% 200.00% 98.53% -28.30% -
  Horiz. % 101.89% 87.74% -109.43% -1.89% 1.89% 128.30% 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 1.1100 1.0800 1.0300 0.9700 0.8400 0.7900 0.8200 5.17%
  YoY % 2.78% 4.85% 6.19% 15.48% 6.33% -3.66% -
  Horiz. % 135.37% 131.71% 125.61% 118.29% 102.44% 96.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 25.34 21.58 27.83 20.11 21.42 28.46 15.95 8.01%
  YoY % 17.42% -22.46% 38.39% -6.12% -24.74% 78.43% -
  Horiz. % 158.87% 135.30% 174.48% 126.08% 134.29% 178.43% 100.00%
EPS -1.08 -0.93 1.16 0.02 -0.02 -1.36 -1.06 0.31%
  YoY % -16.13% -180.17% 5,700.00% 200.00% 98.53% -28.30% -
  Horiz. % 101.89% 87.74% -109.43% -1.89% 1.89% 128.30% 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 1.1100 1.0800 1.0322 0.9700 0.6300 0.7885 0.8181 5.21%
  YoY % 2.78% 4.63% 6.41% 53.97% -20.10% -3.62% -
  Horiz. % 135.68% 132.01% 126.17% 118.57% 77.01% 96.38% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.3700 0.2800 0.2700 0.3500 0.4300 0.1200 0.3800 -
P/RPS 1.46 1.30 0.97 1.74 1.51 0.42 2.38 -7.81%
  YoY % 12.31% 34.02% -44.25% 15.23% 259.52% -82.35% -
  Horiz. % 61.34% 54.62% 40.76% 73.11% 63.45% 17.65% 100.00%
P/EPS -34.18 -30.27 23.28 1,750.00 -2,150.00 -8.82 -35.85 -0.79%
  YoY % -12.92% -230.03% -98.67% 181.40% -24,276.42% 75.40% -
  Horiz. % 95.34% 84.44% -64.94% -4,881.45% 5,997.21% 24.60% 100.00%
EY -2.93 -3.30 4.30 0.06 -0.05 -11.33 -2.79 0.82%
  YoY % 11.21% -176.74% 7,066.67% 220.00% 99.56% -306.09% -
  Horiz. % 105.02% 118.28% -154.12% -2.15% 1.79% 406.09% 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 0.33 0.26 0.26 0.36 0.51 0.15 0.46 -5.38%
  YoY % 26.92% 0.00% -27.78% -29.41% 240.00% -67.39% -
  Horiz. % 71.74% 56.52% 56.52% 78.26% 110.87% 32.61% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 27/11/13 30/11/12 22/11/11 23/11/10 13/11/09 19/11/08 26/11/07 -
Price 0.3550 0.2800 0.3900 0.2100 0.3000 0.1500 0.3200 -
P/RPS 1.40 1.30 1.40 1.04 1.05 0.53 2.00 -5.77%
  YoY % 7.69% -7.14% 34.62% -0.95% 98.11% -73.50% -
  Horiz. % 70.00% 65.00% 70.00% 52.00% 52.50% 26.50% 100.00%
P/EPS -32.79 -30.27 33.62 1,050.00 -1,500.00 -11.03 -30.19 1.39%
  YoY % -8.33% -190.04% -96.80% 170.00% -13,499.28% 63.46% -
  Horiz. % 108.61% 100.26% -111.36% -3,477.97% 4,968.53% 36.54% 100.00%
EY -3.05 -3.30 2.97 0.10 -0.07 -9.07 -3.31 -1.35%
  YoY % 7.58% -211.11% 2,870.00% 242.86% 99.23% -174.02% -
  Horiz. % 92.15% 99.70% -89.73% -3.02% 2.11% 274.02% 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 0.32 0.26 0.38 0.22 0.36 0.19 0.39 -3.24%
  YoY % 23.08% -31.58% 72.73% -38.89% 89.47% -51.28% -
  Horiz. % 82.05% 66.67% 97.44% 56.41% 92.31% 48.72% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS