Highlights

[HOOVER] YoY Quarter Result on 2007-12-31 [#2]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 27-Feb-2008
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2008
Quarter 31-Dec-2007  [#2]
Profit Trend QoQ -     20.09%    YoY -     -188.89%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 8,549 19,162 14,465 6,957 8,253 10,294 28,400 -18.13%
  YoY % -55.39% 32.47% 107.92% -15.70% -19.83% -63.75% -
  Horiz. % 30.10% 67.47% 50.93% 24.50% 29.06% 36.25% 100.00%
PBT 607 4,507 2,003 -10 321 881 -683 -
  YoY % -86.53% 125.01% 20,130.00% -103.12% -63.56% 228.99% -
  Horiz. % -88.87% -659.88% -293.27% 1.46% -47.00% -128.99% 100.00%
Tax -297 -981 -392 -150 -176 -216 -643 -12.07%
  YoY % 69.72% -150.26% -161.33% 14.77% 18.52% 66.41% -
  Horiz. % 46.19% 152.57% 60.96% 23.33% 27.37% 33.59% 100.00%
NP 310 3,526 1,611 -160 145 665 -1,326 -
  YoY % -91.21% 118.87% 1,106.88% -210.34% -78.20% 150.15% -
  Horiz. % -23.38% -265.91% -121.49% 12.07% -10.94% -50.15% 100.00%
NP to SH 62 3,285 1,459 -338 -117 413 -1,326 -
  YoY % -98.11% 125.15% 531.66% -188.89% -128.33% 131.15% -
  Horiz. % -4.68% -247.74% -110.03% 25.49% 8.82% -31.15% 100.00%
Tax Rate 48.93 % 21.77 % 19.57 % - % 54.83 % 24.52 % - % -
  YoY % 124.76% 11.24% 0.00% 0.00% 123.61% 0.00% -
  Horiz. % 199.55% 88.78% 79.81% 0.00% 223.61% 100.00% -
Total Cost 8,239 15,636 12,854 7,117 8,108 9,629 29,726 -19.25%
  YoY % -47.31% 21.64% 80.61% -12.22% -15.80% -67.61% -
  Horiz. % 27.72% 52.60% 43.24% 23.94% 27.28% 32.39% 100.00%
Net Worth 37,587 36,811 33,177 31,811 33,486 39,295 13,180 19.07%
  YoY % 2.11% 10.95% 4.29% -5.00% -14.78% 198.14% -
  Horiz. % 285.18% 279.29% 251.72% 241.36% 254.07% 298.14% 100.00%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 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
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 37,587 36,811 33,177 31,811 33,486 39,295 13,180 19.07%
  YoY % 2.11% 10.95% 4.29% -5.00% -14.78% 198.14% -
  Horiz. % 285.18% 279.29% 251.72% 241.36% 254.07% 298.14% 100.00%
NOSH 38,750 40,012 39,972 39,764 40,344 40,097 39,939 -0.50%
  YoY % -3.15% 0.10% 0.52% -1.44% 0.62% 0.39% -
  Horiz. % 97.02% 100.18% 100.08% 99.56% 101.01% 100.39% 100.00%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 3.63 % 18.40 % 11.14 % -2.30 % 1.76 % 6.46 % -4.67 % -
  YoY % -80.27% 65.17% 584.35% -230.68% -72.76% 238.33% -
  Horiz. % -77.73% -394.00% -238.54% 49.25% -37.69% -138.33% 100.00%
ROE 0.16 % 8.92 % 4.40 % -1.06 % -0.35 % 1.05 % -10.06 % -
  YoY % -98.21% 102.73% 515.09% -202.86% -133.33% 110.44% -
  Horiz. % -1.59% -88.67% -43.74% 10.54% 3.48% -10.44% 100.00%
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 22.06 47.89 36.19 17.50 20.46 25.67 71.11 -17.72%
  YoY % -53.94% 32.33% 106.80% -14.47% -20.30% -63.90% -
  Horiz. % 31.02% 67.35% 50.89% 24.61% 28.77% 36.10% 100.00%
EPS 0.16 8.21 3.65 -0.85 -0.29 1.03 -3.32 -
  YoY % -98.05% 124.93% 529.41% -193.10% -128.16% 131.02% -
  Horiz. % -4.82% -247.29% -109.94% 25.60% 8.73% -31.02% 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 0.9200 0.8300 0.8000 0.8300 0.9800 0.3300 19.68%
  YoY % 5.43% 10.84% 3.75% -3.61% -15.31% 196.97% -
  Horiz. % 293.94% 278.79% 251.52% 242.42% 251.52% 296.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 21.37 47.91 36.16 17.39 20.63 25.74 71.00 -18.13%
  YoY % -55.40% 32.49% 107.94% -15.71% -19.85% -63.75% -
  Horiz. % 30.10% 67.48% 50.93% 24.49% 29.06% 36.25% 100.00%
EPS 0.16 8.21 3.65 -0.84 -0.29 1.03 -3.31 -
  YoY % -98.05% 124.93% 534.52% -189.66% -128.16% 131.12% -
  Horiz. % -4.83% -248.04% -110.27% 25.38% 8.76% -31.12% 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 0.9397 0.9203 0.8294 0.7953 0.8372 0.9824 0.3295 19.08%
  YoY % 2.11% 10.96% 4.29% -5.00% -14.78% 198.15% -
  Horiz. % 285.19% 279.30% 251.71% 241.37% 254.08% 298.15% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.2600 0.2200 0.1300 0.2900 0.3700 0.3200 0.7100 -
P/RPS 1.18 0.46 0.36 1.66 1.81 1.25 1.00 2.80%
  YoY % 156.52% 27.78% -78.31% -8.29% 44.80% 25.00% -
  Horiz. % 118.00% 46.00% 36.00% 166.00% 181.00% 125.00% 100.00%
P/EPS 162.50 2.68 3.56 -34.12 -127.59 31.07 -21.39 -
  YoY % 5,963.43% -24.72% 110.43% 73.26% -510.65% 245.25% -
  Horiz. % -759.70% -12.53% -16.64% 159.51% 596.49% -145.25% 100.00%
EY 0.62 37.32 28.08 -2.93 -0.78 3.22 -4.68 -
  YoY % -98.34% 32.91% 1,058.36% -275.64% -124.22% 168.80% -
  Horiz. % -13.25% -797.44% -600.00% 62.61% 16.67% -68.80% 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 0.27 0.24 0.16 0.36 0.45 0.33 2.15 -29.22%
  YoY % 12.50% 50.00% -55.56% -20.00% 36.36% -84.65% -
  Horiz. % 12.56% 11.16% 7.44% 16.74% 20.93% 15.35% 100.00%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 27/01/11 08/02/10 25/02/09 27/02/08 27/02/07 24/02/06 25/02/05 -
Price 0.2850 0.2300 0.4300 0.1700 0.4500 0.4000 0.6400 -
P/RPS 1.29 0.48 1.19 0.97 2.20 1.56 0.90 6.18%
  YoY % 168.75% -59.66% 22.68% -55.91% 41.03% 73.33% -
  Horiz. % 143.33% 53.33% 132.22% 107.78% 244.44% 173.33% 100.00%
P/EPS 178.13 2.80 11.78 -20.00 -155.17 38.83 -19.28 -
  YoY % 6,261.79% -76.23% 158.90% 87.11% -499.61% 301.40% -
  Horiz. % -923.91% -14.52% -61.10% 103.73% 804.82% -201.40% 100.00%
EY 0.56 35.70 8.49 -5.00 -0.64 2.58 -5.19 -
  YoY % -98.43% 320.49% 269.80% -681.25% -124.81% 149.71% -
  Horiz. % -10.79% -687.86% -163.58% 96.34% 12.33% -49.71% 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 0.29 0.25 0.52 0.21 0.54 0.41 1.94 -27.14%
  YoY % 16.00% -51.92% 147.62% -61.11% 31.71% -78.87% -
  Horiz. % 14.95% 12.89% 26.80% 10.82% 27.84% 21.13% 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
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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