Highlights

[HOOVER] YoY TTM Result on 2006-06-30 [#4]

Stock [HOOVER]: GRAND HOOVER BHD
Announcement Date 30-Aug-2006
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2006
Quarter 30-Jun-2006  [#4]
Profit Trend QoQ -     84.61%    YoY -     96.59%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/03/03 31/03/02 CAGR
Revenue 48,756 34,107 28,199 48,828 64,436 93,471 116,206 -11.28%
  YoY % 42.95% 20.95% -42.25% -24.22% -31.06% -19.56% -
  Horiz. % 41.96% 29.35% 24.27% 42.02% 55.45% 80.44% 100.00%
PBT 3,540 339 270 1,101 -2,416 3,902 2,293 6.17%
  YoY % 944.25% 25.56% -75.48% 145.57% -161.92% 70.17% -
  Horiz. % 154.38% 14.78% 11.77% 48.02% -105.36% 170.17% 100.00%
Tax -1,304 -728 -445 -750 -1,341 -1,123 -1,446 -1.41%
  YoY % -79.12% -63.60% 40.67% 44.07% -19.41% 22.34% -
  Horiz. % 90.18% 50.35% 30.77% 51.87% 92.74% 77.66% 100.00%
NP 2,236 -389 -175 351 -3,757 2,779 847 14.32%
  YoY % 674.81% -122.29% -149.86% 109.34% -235.19% 228.10% -
  Horiz. % 263.99% -45.93% -20.66% 41.44% -443.57% 328.10% 100.00%
NP to SH 1,734 -890 -665 -131 -3,847 2,779 847 10.38%
  YoY % 294.83% -33.83% -407.63% 96.59% -238.43% 228.10% -
  Horiz. % 204.72% -105.08% -78.51% -15.47% -454.19% 328.10% 100.00%
Tax Rate 36.84 % 214.75 % 164.81 % 68.12 % - % 28.78 % 63.06 % -7.14%
  YoY % -82.85% 30.30% 141.94% 0.00% 0.00% -54.36% -
  Horiz. % 58.42% 340.55% 261.35% 108.02% 0.00% 45.64% 100.00%
Total Cost 46,520 34,496 28,374 48,477 68,193 90,692 115,359 -11.77%
  YoY % 34.86% 21.58% -41.47% -28.91% -24.81% -21.38% -
  Horiz. % 40.33% 29.90% 24.60% 42.02% 59.11% 78.62% 100.00%
Net Worth 33,919 32,065 33,265 33,940 31,179 30,010 52,500 -5.84%
  YoY % 5.78% -3.61% -1.99% 8.85% 3.90% -42.84% -
  Horiz. % 64.61% 61.08% 63.36% 64.65% 59.39% 57.16% 100.00%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/03/03 31/03/02 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/03/03 31/03/02 CAGR
Net Worth 33,919 32,065 33,265 33,940 31,179 30,010 52,500 -5.84%
  YoY % 5.78% -3.61% -1.99% 8.85% 3.90% -42.84% -
  Horiz. % 64.61% 61.08% 63.36% 64.65% 59.39% 57.16% 100.00%
NOSH 39,904 40,081 40,078 39,930 39,974 30,010 30,000 4.01%
  YoY % -0.44% 0.01% 0.37% -0.11% 33.20% 0.03% -
  Horiz. % 133.02% 133.61% 133.60% 133.10% 133.25% 100.03% 100.00%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/03/03 31/03/02 CAGR
NP Margin 4.59 % -1.14 % -0.62 % 0.72 % -5.83 % 2.97 % 0.73 % 28.84%
  YoY % 502.63% -83.87% -186.11% 112.35% -296.30% 306.85% -
  Horiz. % 628.77% -156.16% -84.93% 98.63% -798.63% 406.85% 100.00%
ROE 5.11 % -2.78 % -2.00 % -0.39 % -12.34 % 9.26 % 1.61 % 17.26%
  YoY % 283.81% -39.00% -412.82% 96.84% -233.26% 475.16% -
  Horiz. % 317.39% -172.67% -124.22% -24.22% -766.46% 575.16% 100.00%
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/03/03 31/03/02 CAGR
RPS 122.18 85.09 70.36 122.28 161.19 311.46 387.35 -14.70%
  YoY % 43.59% 20.94% -42.46% -24.14% -48.25% -19.59% -
  Horiz. % 31.54% 21.97% 18.16% 31.57% 41.61% 80.41% 100.00%
EPS 4.35 -2.22 -1.66 -0.33 -9.62 9.26 2.82 6.16%
  YoY % 295.95% -33.73% -403.03% 96.57% -203.89% 228.37% -
  Horiz. % 154.26% -78.72% -58.87% -11.70% -341.13% 328.37% 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 0.8500 0.8000 0.8300 0.8500 0.7800 1.0000 1.7500 -9.47%
  YoY % 6.25% -3.61% -2.35% 8.97% -22.00% -42.86% -
  Horiz. % 48.57% 45.71% 47.43% 48.57% 44.57% 57.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/03/03 31/03/02 CAGR
RPS 121.89 85.27 70.50 122.07 161.09 233.68 290.52 -11.28%
  YoY % 42.95% 20.95% -42.25% -24.22% -31.06% -19.56% -
  Horiz. % 41.96% 29.35% 24.27% 42.02% 55.45% 80.44% 100.00%
EPS 4.34 -2.23 -1.66 -0.33 -9.62 6.95 2.12 10.38%
  YoY % 294.62% -34.34% -403.03% 96.57% -238.42% 227.83% -
  Horiz. % 204.72% -105.19% -78.30% -15.57% -453.77% 327.83% 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 0.8480 0.8016 0.8316 0.8485 0.7795 0.7503 1.3125 -5.84%
  YoY % 5.79% -3.61% -1.99% 8.85% 3.89% -42.83% -
  Horiz. % 64.61% 61.07% 63.36% 64.65% 59.39% 57.17% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/03/03 31/03/02 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 31/03/03 29/03/02 -
Price 0.4400 0.3000 0.6800 0.3700 0.4500 1.0900 1.9000 -
P/RPS 0.36 0.35 0.97 0.30 0.28 0.35 0.49 -4.16%
  YoY % 2.86% -63.92% 223.33% 7.14% -20.00% -28.57% -
  Horiz. % 73.47% 71.43% 197.96% 61.22% 57.14% 71.43% 100.00%
P/EPS 10.13 -13.51 -40.98 -112.78 -4.68 11.77 67.30 -22.97%
  YoY % 174.98% 67.03% 63.66% -2,309.83% -139.76% -82.51% -
  Horiz. % 15.05% -20.07% -60.89% -167.58% -6.95% 17.49% 100.00%
EY 9.88 -7.40 -2.44 -0.89 -21.39 8.50 1.49 29.79%
  YoY % 233.51% -203.28% -174.16% 95.84% -351.65% 470.47% -
  Horiz. % 663.09% -496.64% -163.76% -59.73% -1,435.57% 570.47% 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 0.38 0.82 0.44 0.58 1.09 1.09 -9.70%
  YoY % 36.84% -53.66% 86.36% -24.14% -46.79% 0.00% -
  Horiz. % 47.71% 34.86% 75.23% 40.37% 53.21% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/03/03 31/03/02 CAGR
Date 28/08/09 28/08/08 28/08/07 30/08/06 29/08/05 28/05/03 31/05/02 -
Price 0.4300 0.2100 0.4000 0.3700 0.7000 1.2400 1.6900 -
P/RPS 0.35 0.25 0.57 0.30 0.43 0.40 0.44 -3.11%
  YoY % 40.00% -56.14% 90.00% -30.23% 7.50% -9.09% -
  Horiz. % 79.55% 56.82% 129.55% 68.18% 97.73% 90.91% 100.00%
P/EPS 9.90 -9.46 -24.11 -112.78 -7.27 13.39 59.86 -21.97%
  YoY % 204.65% 60.76% 78.62% -1,451.31% -154.29% -77.63% -
  Horiz. % 16.54% -15.80% -40.28% -188.41% -12.15% 22.37% 100.00%
EY 10.11 -10.57 -4.15 -0.89 -13.75 7.47 1.67 28.17%
  YoY % 195.65% -154.70% -366.29% 93.53% -284.07% 347.31% -
  Horiz. % 605.39% -632.93% -248.50% -53.29% -823.35% 447.31% 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 0.51 0.26 0.48 0.44 0.90 1.24 0.97 -8.48%
  YoY % 96.15% -45.83% 9.09% -51.11% -27.42% 27.84% -
  Horiz. % 52.58% 26.80% 49.48% 45.36% 92.78% 127.84% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

321  714  537  547 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.255+0.03 
 HPPHB 0.74+0.03 
 LAMBO 0.030.00 
 AT 0.18+0.005 
 VSOLAR 0.04+0.005 
 PNEPCB 0.305-0.025 
 FINTEC 0.08+0.005 
 DNEX-WD 0.045+0.01 
 KSTAR 0.255-0.065 
 XOX 0.0950.00 

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