Highlights

[HOOVER] YoY Quarter Result on 2003-12-31 [#2]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 12-Apr-2004
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2004
Quarter 31-Dec-2003  [#2]
Profit Trend QoQ -     -88.80%    YoY -     664.29%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 8,253 10,294 28,400 34,905 20,064 31,621 20,598 -13.60%
  YoY % -19.83% -63.75% -18.64% 73.97% -36.55% 53.51% -
  Horiz. % 40.07% 49.98% 137.88% 169.46% 97.41% 153.51% 100.00%
PBT 321 881 -683 451 204 593 900 -15.20%
  YoY % -63.56% 228.99% -251.44% 121.08% -65.60% -34.11% -
  Horiz. % 35.67% 97.89% -75.89% 50.11% 22.67% 65.89% 100.00%
Tax -176 -216 -643 -293 -275 -432 -336 -9.82%
  YoY % 18.52% 66.41% -119.45% -6.55% 36.34% -28.57% -
  Horiz. % 52.38% 64.29% 191.37% 87.20% 81.85% 128.57% 100.00%
NP 145 665 -1,326 158 -71 161 564 -19.52%
  YoY % -78.20% 150.15% -939.24% 322.54% -144.10% -71.45% -
  Horiz. % 25.71% 117.91% -235.11% 28.01% -12.59% 28.55% 100.00%
NP to SH -117 413 -1,326 158 -71 161 564 -
  YoY % -128.33% 131.15% -939.24% 322.54% -144.10% -71.45% -
  Horiz. % -20.74% 73.23% -235.11% 28.01% -12.59% 28.55% 100.00%
Tax Rate 54.83 % 24.52 % - % 64.97 % 134.80 % 72.85 % 37.33 % 6.34%
  YoY % 123.61% 0.00% 0.00% -51.80% 85.04% 95.15% -
  Horiz. % 146.88% 65.68% 0.00% 174.04% 361.10% 195.15% 100.00%
Total Cost 8,108 9,629 29,726 34,747 20,135 31,460 20,034 -13.47%
  YoY % -15.80% -67.61% -14.45% 72.57% -36.00% 57.03% -
  Horiz. % 40.47% 48.06% 148.38% 173.44% 100.50% 157.03% 100.00%
Net Worth 33,486 39,295 13,180 56,880 52,066 52,474 50,099 -6.24%
  YoY % -14.78% 198.14% -76.83% 9.24% -0.78% 4.74% -
  Horiz. % 66.84% 78.43% 26.31% 113.53% 103.93% 104.74% 100.00%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 30/09/02 30/09/01 30/09/00 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
31/12/06 31/12/05 31/12/04 31/12/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 33,486 39,295 13,180 56,880 52,066 52,474 50,099 -6.24%
  YoY % -14.78% 198.14% -76.83% 9.24% -0.78% 4.74% -
  Horiz. % 66.84% 78.43% 26.31% 113.53% 103.93% 104.74% 100.00%
NOSH 40,344 40,097 39,939 39,499 29,583 29,814 30,000 4.85%
  YoY % 0.62% 0.39% 1.11% 33.52% -0.78% -0.62% -
  Horiz. % 134.48% 133.66% 133.13% 131.67% 98.61% 99.38% 100.00%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 1.76 % 6.46 % -4.67 % 0.45 % -0.35 % 0.51 % 2.74 % -6.83%
  YoY % -72.76% 238.33% -1,137.78% 228.57% -168.63% -81.39% -
  Horiz. % 64.23% 235.77% -170.44% 16.42% -12.77% 18.61% 100.00%
ROE -0.35 % 1.05 % -10.06 % 0.28 % -0.14 % 0.31 % 1.13 % -
  YoY % -133.33% 110.44% -3,692.86% 300.00% -145.16% -72.57% -
  Horiz. % -30.97% 92.92% -890.27% 24.78% -12.39% 27.43% 100.00%
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 20.46 25.67 71.11 88.37 67.82 106.06 68.66 -17.60%
  YoY % -20.30% -63.90% -19.53% 30.30% -36.06% 54.47% -
  Horiz. % 29.80% 37.39% 103.57% 128.71% 98.78% 154.47% 100.00%
EPS -0.29 1.03 -3.32 0.40 -0.24 0.54 1.88 -
  YoY % -128.16% 131.02% -930.00% 266.67% -144.44% -71.28% -
  Horiz. % -15.43% 54.79% -176.60% 21.28% -12.77% 28.72% 100.00%
DPS 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 0.8300 0.9800 0.3300 1.4400 1.7600 1.7600 1.6700 -10.58%
  YoY % -15.31% 196.97% -77.08% -18.18% 0.00% 5.39% -
  Horiz. % 49.70% 58.68% 19.76% 86.23% 105.39% 105.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
31/12/06 31/12/05 31/12/04 31/12/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 20.63 25.74 71.00 87.26 50.16 79.05 51.50 -13.61%
  YoY % -19.85% -63.75% -18.63% 73.96% -36.55% 53.50% -
  Horiz. % 40.06% 49.98% 137.86% 169.44% 97.40% 153.50% 100.00%
EPS -0.29 1.03 -3.31 0.39 -0.18 0.40 1.41 -
  YoY % -128.16% 131.12% -948.72% 316.67% -145.00% -71.63% -
  Horiz. % -20.57% 73.05% -234.75% 27.66% -12.77% 28.37% 100.00%
DPS 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 0.8372 0.9824 0.3295 1.4220 1.3017 1.3119 1.2525 -6.24%
  YoY % -14.78% 198.15% -76.83% 9.24% -0.78% 4.74% -
  Horiz. % 66.84% 78.44% 26.31% 113.53% 103.93% 104.74% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 30/09/02 28/09/01 29/09/00 -
Price 0.3700 0.3200 0.7100 1.3200 1.0800 1.4600 1.8000 -
P/RPS 1.81 1.25 1.00 1.49 1.59 1.38 2.62 -5.74%
  YoY % 44.80% 25.00% -32.89% -6.29% 15.22% -47.33% -
  Horiz. % 69.08% 47.71% 38.17% 56.87% 60.69% 52.67% 100.00%
P/EPS -127.59 31.07 -21.39 330.00 -450.00 270.37 95.74 -
  YoY % -510.65% 245.25% -106.48% 173.33% -266.44% 182.40% -
  Horiz. % -133.27% 32.45% -22.34% 344.68% -470.02% 282.40% 100.00%
EY -0.78 3.22 -4.68 0.30 -0.22 0.37 1.04 -
  YoY % -124.22% 168.80% -1,660.00% 236.36% -159.46% -64.42% -
  Horiz. % -75.00% 309.62% -450.00% 28.85% -21.15% 35.58% 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 0.45 0.33 2.15 0.92 0.61 0.83 1.08 -13.06%
  YoY % 36.36% -84.65% 133.70% 50.82% -26.51% -23.15% -
  Horiz. % 41.67% 30.56% 199.07% 85.19% 56.48% 76.85% 100.00%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 30/09/02 30/09/01 30/09/00 CAGR
Date 27/02/07 24/02/06 25/02/05 12/04/04 15/11/02 29/11/01 29/11/00 -
Price 0.4500 0.4000 0.6400 1.1100 1.2500 2.0700 1.7000 -
P/RPS 2.20 1.56 0.90 1.26 1.84 1.95 2.48 -1.90%
  YoY % 41.03% 73.33% -28.57% -31.52% -5.64% -21.37% -
  Horiz. % 88.71% 62.90% 36.29% 50.81% 74.19% 78.63% 100.00%
P/EPS -155.17 38.83 -19.28 277.50 -520.83 383.33 90.43 -
  YoY % -499.61% 301.40% -106.95% 153.28% -235.87% 323.90% -
  Horiz. % -171.59% 42.94% -21.32% 306.87% -575.95% 423.90% 100.00%
EY -0.64 2.58 -5.19 0.36 -0.19 0.26 1.11 -
  YoY % -124.81% 149.71% -1,541.67% 289.47% -173.08% -76.58% -
  Horiz. % -57.66% 232.43% -467.57% 32.43% -17.12% 23.42% 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 0.54 0.41 1.94 0.77 0.71 1.18 1.02 -9.67%
  YoY % 31.71% -78.87% 151.95% 8.45% -39.83% 15.69% -
  Horiz. % 52.94% 40.20% 190.20% 75.49% 69.61% 115.69% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

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