[HOOVER] YoY Quarter Result on 2003-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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.
Comment
Notes to InterimReport 1203.doc 
