[HOOVER] YoY Quarter Result on 2008-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 9,020 8,549 19,162 14,465 6,957 8,253 10,294 -2.18% YoY % 5.51% -55.39% 32.47% 107.92% -15.70% -19.83% - Horiz. % 87.62% 83.05% 186.15% 140.52% 67.58% 80.17% 100.00%
PBT 401 607 4,507 2,003 -10 321 881 -12.29% YoY % -33.94% -86.53% 125.01% 20,130.00% -103.12% -63.56% - Horiz. % 45.52% 68.90% 511.58% 227.36% -1.14% 36.44% 100.00%
Tax -193 -297 -981 -392 -150 -176 -216 -1.86% YoY % 35.02% 69.72% -150.26% -161.33% 14.77% 18.52% - Horiz. % 89.35% 137.50% 454.17% 181.48% 69.44% 81.48% 100.00%
NP 208 310 3,526 1,611 -160 145 665 -17.60% YoY % -32.90% -91.21% 118.87% 1,106.88% -210.34% -78.20% - Horiz. % 31.28% 46.62% 530.23% 242.26% -24.06% 21.80% 100.00%
NP to SH -42 62 3,285 1,459 -338 -117 413 - YoY % -167.74% -98.11% 125.15% 531.66% -188.89% -128.33% - Horiz. % -10.17% 15.01% 795.40% 353.27% -81.84% -28.33% 100.00%
Tax Rate 48.13 % 48.93 % 21.77 % 19.57 % - % 54.83 % 24.52 % 11.89% YoY % -1.63% 124.76% 11.24% 0.00% 0.00% 123.61% - Horiz. % 196.29% 199.55% 88.78% 79.81% 0.00% 223.61% 100.00%
Total Cost 8,812 8,239 15,636 12,854 7,117 8,108 9,629 -1.47% YoY % 6.95% -47.31% 21.64% 80.61% -12.22% -15.80% - Horiz. % 91.52% 85.56% 162.38% 133.49% 73.91% 84.20% 100.00%
Net Worth 41,199 37,587 36,811 33,177 31,811 33,486 39,295 0.79% YoY % 9.61% 2.11% 10.95% 4.29% -5.00% -14.78% - Horiz. % 104.85% 95.65% 93.68% 84.43% 80.96% 85.22% 100.00%
Dividend 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 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 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 41,199 37,587 36,811 33,177 31,811 33,486 39,295 0.79% YoY % 9.61% 2.11% 10.95% 4.29% -5.00% -14.78% - Horiz. % 104.85% 95.65% 93.68% 84.43% 80.96% 85.22% 100.00%
NOSH 40,000 38,750 40,012 39,972 39,764 40,344 40,097 -0.04% YoY % 3.23% -3.15% 0.10% 0.52% -1.44% 0.62% - Horiz. % 99.76% 96.64% 99.79% 99.69% 99.17% 100.62% 100.00%
Ratio Analysis 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 2.31 % 3.63 % 18.40 % 11.14 % -2.30 % 1.76 % 6.46 % -15.74% YoY % -36.36% -80.27% 65.17% 584.35% -230.68% -72.76% - Horiz. % 35.76% 56.19% 284.83% 172.45% -35.60% 27.24% 100.00%
ROE -0.10 % 0.16 % 8.92 % 4.40 % -1.06 % -0.35 % 1.05 % - YoY % -162.50% -98.21% 102.73% 515.09% -202.86% -133.33% - Horiz. % -9.52% 15.24% 849.52% 419.05% -100.95% -33.33% 100.00%
Per Share 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 22.55 22.06 47.89 36.19 17.50 20.46 25.67 -2.14% YoY % 2.22% -53.94% 32.33% 106.80% -14.47% -20.30% - Horiz. % 87.85% 85.94% 186.56% 140.98% 68.17% 79.70% 100.00%
EPS -0.11 0.16 8.21 3.65 -0.85 -0.29 1.03 - YoY % -168.75% -98.05% 124.93% 529.41% -193.10% -128.16% - Horiz. % -10.68% 15.53% 797.09% 354.37% -82.52% -28.16% 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 1.0300 0.9700 0.9200 0.8300 0.8000 0.8300 0.9800 0.83% YoY % 6.19% 5.43% 10.84% 3.75% -3.61% -15.31% - Horiz. % 105.10% 98.98% 93.88% 84.69% 81.63% 84.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 22.55 21.37 47.91 36.16 17.39 20.63 25.74 -2.18% YoY % 5.52% -55.40% 32.49% 107.94% -15.71% -19.85% - Horiz. % 87.61% 83.02% 186.13% 140.48% 67.56% 80.15% 100.00%
EPS -0.11 0.16 8.21 3.65 -0.84 -0.29 1.03 - YoY % -168.75% -98.05% 124.93% 534.52% -189.66% -128.16% - Horiz. % -10.68% 15.53% 797.09% 354.37% -81.55% -28.16% 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 1.0300 0.9397 0.9203 0.8294 0.7953 0.8372 0.9824 0.79% YoY % 9.61% 2.11% 10.96% 4.29% -5.00% -14.78% - Horiz. % 104.85% 95.65% 93.68% 84.43% 80.95% 85.22% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.3900 0.2600 0.2200 0.1300 0.2900 0.3700 0.3200 -
P/RPS 1.73 1.18 0.46 0.36 1.66 1.81 1.25 5.56% YoY % 46.61% 156.52% 27.78% -78.31% -8.29% 44.80% - Horiz. % 138.40% 94.40% 36.80% 28.80% 132.80% 144.80% 100.00%
P/EPS -371.43 162.50 2.68 3.56 -34.12 -127.59 31.07 - YoY % -328.57% 5,963.43% -24.72% 110.43% 73.26% -510.65% - Horiz. % -1,195.46% 523.01% 8.63% 11.46% -109.82% -410.65% 100.00%
EY -0.27 0.62 37.32 28.08 -2.93 -0.78 3.22 - YoY % -143.55% -98.34% 32.91% 1,058.36% -275.64% -124.22% - Horiz. % -8.39% 19.25% 1,159.01% 872.05% -90.99% -24.22% 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 0.38 0.27 0.24 0.16 0.36 0.45 0.33 2.38% YoY % 40.74% 12.50% 50.00% -55.56% -20.00% 36.36% - Horiz. % 115.15% 81.82% 72.73% 48.48% 109.09% 136.36% 100.00%
Price Multiplier on Announcement Date 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 21/02/12 27/01/11 08/02/10 25/02/09 27/02/08 27/02/07 24/02/06 -
Price 0.3600 0.2850 0.2300 0.4300 0.1700 0.4500 0.4000 -
P/RPS 1.60 1.29 0.48 1.19 0.97 2.20 1.56 0.42% YoY % 24.03% 168.75% -59.66% 22.68% -55.91% 41.03% - Horiz. % 102.56% 82.69% 30.77% 76.28% 62.18% 141.03% 100.00%
P/EPS -342.86 178.13 2.80 11.78 -20.00 -155.17 38.83 - YoY % -292.48% 6,261.79% -76.23% 158.90% 87.11% -499.61% - Horiz. % -882.98% 458.74% 7.21% 30.34% -51.51% -399.61% 100.00%
EY -0.29 0.56 35.70 8.49 -5.00 -0.64 2.58 - YoY % -151.79% -98.43% 320.49% 269.80% -681.25% -124.81% - Horiz. % -11.24% 21.71% 1,383.72% 329.07% -193.80% -24.81% 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 0.35 0.29 0.25 0.52 0.21 0.54 0.41 -2.60% YoY % 20.69% 16.00% -51.92% 147.62% -61.11% 31.71% - Horiz. % 85.37% 70.73% 60.98% 126.83% 51.22% 131.71% 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
HOOVER2NDQTR09.pdf 
