[HOOVER] YoY Quarter Result on 2016-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 16,599 14,412 12,640 17,911 23,258 13,217 9,296 10.14% YoY % 15.17% 14.02% -29.43% -22.99% 75.97% 42.18% - Horiz. % 178.56% 155.03% 135.97% 192.67% 250.19% 142.18% 100.00%
PBT -294 33 -143 320 848 342 -120 16.10% YoY % -990.91% 123.08% -144.69% -62.26% 147.95% 385.00% - Horiz. % 245.00% -27.50% 119.17% -266.67% -706.67% -285.00% 100.00%
Tax -132 -189 -289 -187 -265 -271 -159 -3.05% YoY % 30.16% 34.60% -54.55% 29.43% 2.21% -70.44% - Horiz. % 83.02% 118.87% 181.76% 117.61% 166.67% 170.44% 100.00%
NP -426 -156 -432 133 583 71 -279 7.31% YoY % -173.08% 63.89% -424.81% -77.19% 721.13% 125.45% - Horiz. % 152.69% 55.91% 154.84% -47.67% -208.96% -25.45% 100.00%
NP to SH -526 -311 -657 -31 370 -136 -409 4.28% YoY % -69.13% 52.66% -2,019.35% -108.38% 372.06% 66.75% - Horiz. % 128.61% 76.04% 160.64% 7.58% -90.46% 33.25% 100.00%
Tax Rate - % 572.73 % - % 58.44 % 31.25 % 79.24 % - % - YoY % 0.00% 0.00% 0.00% 87.01% -60.56% 0.00% - Horiz. % 0.00% 722.78% 0.00% 73.75% 39.44% 100.00% -
Total Cost 17,025 14,568 13,072 17,778 22,675 13,146 9,575 10.06% YoY % 16.87% 11.44% -26.47% -21.60% 72.49% 37.30% - Horiz. % 177.81% 152.15% 136.52% 185.67% 236.81% 137.30% 100.00%
Net Worth 45,199 46,799 45,199 47,199 46,399 43,600 42,503 1.03% YoY % -3.42% 3.54% -4.24% 1.72% 6.42% 2.58% - Horiz. % 106.34% 110.11% 106.34% 111.05% 109.17% 102.58% 100.00%
Dividend 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 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 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 45,199 46,799 45,199 47,199 46,399 43,600 42,503 1.03% YoY % -3.42% 3.54% -4.24% 1.72% 6.42% 2.58% - Horiz. % 106.34% 110.11% 106.34% 111.05% 109.17% 102.58% 100.00%
NOSH 40,000 40,000 40,000 40,000 40,000 40,000 40,098 -0.04% YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -0.24% - Horiz. % 99.76% 99.76% 99.76% 99.76% 99.76% 99.76% 100.00%
Ratio Analysis 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -2.57 % -1.08 % -3.42 % 0.74 % 2.51 % 0.54 % -3.00 % -2.54% YoY % -137.96% 68.42% -562.16% -70.52% 364.81% 118.00% - Horiz. % 85.67% 36.00% 114.00% -24.67% -83.67% -18.00% 100.00%
ROE -1.16 % -0.66 % -1.45 % -0.07 % 0.80 % -0.31 % -0.96 % 3.20% YoY % -75.76% 54.48% -1,971.43% -108.75% 358.06% 67.71% - Horiz. % 120.83% 68.75% 151.04% 7.29% -83.33% 32.29% 100.00%
Per Share 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 41.50 36.03 31.60 44.78 58.15 33.04 23.18 10.19% YoY % 15.18% 14.02% -29.43% -22.99% 76.00% 42.54% - Horiz. % 179.03% 155.44% 136.32% 193.18% 250.86% 142.54% 100.00%
EPS -1.32 -0.78 -1.64 -0.08 0.93 -0.34 -1.02 4.39% YoY % -69.23% 52.44% -1,950.00% -108.60% 373.53% 66.67% - Horiz. % 129.41% 76.47% 160.78% 7.84% -91.18% 33.33% 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 1.1300 1.1700 1.1300 1.1800 1.1600 1.0900 1.0600 1.07% YoY % -3.42% 3.54% -4.24% 1.72% 6.42% 2.83% - Horiz. % 106.60% 110.38% 106.60% 111.32% 109.43% 102.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 41.50 36.03 31.60 44.78 58.15 33.04 23.24 10.14% YoY % 15.18% 14.02% -29.43% -22.99% 76.00% 42.17% - Horiz. % 178.57% 155.03% 135.97% 192.69% 250.22% 142.17% 100.00%
EPS -1.32 -0.78 -1.64 -0.08 0.93 -0.34 -1.02 4.39% YoY % -69.23% 52.44% -1,950.00% -108.60% 373.53% 66.67% - Horiz. % 129.41% 76.47% 160.78% 7.84% -91.18% 33.33% 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 1.1300 1.1700 1.1300 1.1800 1.1600 1.0900 1.0626 1.03% YoY % -3.42% 3.54% -4.24% 1.72% 6.42% 2.58% - Horiz. % 106.34% 110.11% 106.34% 111.05% 109.17% 102.58% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.5850 0.6800 0.4500 0.5200 0.5750 0.5450 0.3000 -
P/RPS 1.41 1.89 1.42 1.16 0.99 1.65 1.29 1.49% YoY % -25.40% 33.10% 22.41% 17.17% -40.00% 27.91% - Horiz. % 109.30% 146.51% 110.08% 89.92% 76.74% 127.91% 100.00%
P/EPS -44.49 -87.46 -27.40 -670.97 62.16 -160.29 -29.41 7.14% YoY % 49.13% -219.20% 95.92% -1,179.42% 138.78% -445.02% - Horiz. % 151.28% 297.38% 93.17% 2,281.43% -211.36% 545.02% 100.00%
EY -2.25 -1.14 -3.65 -0.15 1.61 -0.62 -3.40 -6.65% YoY % -97.37% 68.77% -2,333.33% -109.32% 359.68% 81.76% - Horiz. % 66.18% 33.53% 107.35% 4.41% -47.35% 18.24% 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 0.52 0.58 0.40 0.44 0.50 0.50 0.28 10.86% YoY % -10.34% 45.00% -9.09% -12.00% 0.00% 78.57% - Horiz. % 185.71% 207.14% 142.86% 157.14% 178.57% 178.57% 100.00%
Price Multiplier on Announcement Date 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/05/19 24/05/18 29/05/17 30/05/16 27/05/15 26/05/14 21/05/13 -
Price 0.5900 0.7000 0.4500 0.4800 0.6200 0.5500 0.3800 -
P/RPS 1.42 1.94 1.42 1.07 1.07 1.66 1.64 -2.37% YoY % -26.80% 36.62% 32.71% 0.00% -35.54% 1.22% - Horiz. % 86.59% 118.29% 86.59% 65.24% 65.24% 101.22% 100.00%
P/EPS -44.87 -90.03 -27.40 -619.35 67.03 -161.76 -37.25 3.15% YoY % 50.16% -228.58% 95.58% -1,023.99% 141.44% -334.26% - Horiz. % 120.46% 241.69% 73.56% 1,662.68% -179.95% 434.26% 100.00%
EY -2.23 -1.11 -3.65 -0.16 1.49 -0.62 -2.68 -3.02% YoY % -100.90% 69.59% -2,181.25% -110.74% 340.32% 76.87% - Horiz. % 83.21% 41.42% 136.19% 5.97% -55.60% 23.13% 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 0.52 0.60 0.40 0.41 0.53 0.50 0.36 6.32% YoY % -13.33% 50.00% -2.44% -22.64% 6.00% 38.89% - Horiz. % 144.44% 166.67% 111.11% 113.89% 147.22% 138.89% 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
HOOVER-QTR3-16.pdf 
