[HOOVER] YoY TTM Result on 2007-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/03/03 CAGR
Revenue 50,241 48,756 34,107 28,199 48,828 64,436 93,471 -8.20% YoY % 3.05% 42.95% 20.95% -42.25% -24.22% -31.06% - Horiz. % 53.75% 52.16% 36.49% 30.17% 52.24% 68.94% 100.00%
PBT 6,720 3,540 339 270 1,101 -2,416 3,902 7.78% YoY % 89.83% 944.25% 25.56% -75.48% 145.57% -161.92% - Horiz. % 172.22% 90.72% 8.69% 6.92% 28.22% -61.92% 100.00%
Tax -1,589 -1,304 -728 -445 -750 -1,341 -1,123 4.90% YoY % -21.86% -79.12% -63.60% 40.67% 44.07% -19.41% - Horiz. % 141.50% 116.12% 64.83% 39.63% 66.79% 119.41% 100.00%
NP 5,131 2,236 -389 -175 351 -3,757 2,779 8.82% YoY % 129.47% 674.81% -122.29% -149.86% 109.34% -235.19% - Horiz. % 184.63% 80.46% -14.00% -6.30% 12.63% -135.19% 100.00%
NP to SH 4,608 1,734 -890 -665 -131 -3,847 2,779 7.22% YoY % 165.74% 294.83% -33.83% -407.63% 96.59% -238.43% - Horiz. % 165.82% 62.40% -32.03% -23.93% -4.71% -138.43% 100.00%
Tax Rate 23.65 % 36.84 % 214.75 % 164.81 % 68.12 % - % 28.78 % -2.67% YoY % -35.80% -82.85% 30.30% 141.94% 0.00% 0.00% - Horiz. % 82.18% 128.01% 746.18% 572.65% 236.69% 0.00% 100.00%
Total Cost 45,110 46,520 34,496 28,374 48,477 68,193 90,692 -9.18% YoY % -3.03% 34.86% 21.58% -41.47% -28.91% -24.81% - Horiz. % 49.74% 51.29% 38.04% 31.29% 53.45% 75.19% 100.00%
Net Worth 38,744 33,919 32,065 33,265 33,940 31,179 30,010 3.58% YoY % 14.23% 5.78% -3.61% -1.99% 8.85% 3.90% - Horiz. % 129.11% 113.02% 106.85% 110.85% 113.10% 103.90% 100.00%
Dividend 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/03/03 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 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/03/03 CAGR
Net Worth 38,744 33,919 32,065 33,265 33,940 31,179 30,010 3.58% YoY % 14.23% 5.78% -3.61% -1.99% 8.85% 3.90% - Horiz. % 129.11% 113.02% 106.85% 110.85% 113.10% 103.90% 100.00%
NOSH 39,943 39,904 40,081 40,078 39,930 39,974 30,010 4.02% YoY % 0.10% -0.44% 0.01% 0.37% -0.11% 33.20% - Horiz. % 133.10% 132.97% 133.56% 133.55% 133.05% 133.20% 100.00%
Ratio Analysis 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/03/03 CAGR
NP Margin 10.21 % 4.59 % -1.14 % -0.62 % 0.72 % -5.83 % 2.97 % 18.55% YoY % 122.44% 502.63% -83.87% -186.11% 112.35% -296.30% - Horiz. % 343.77% 154.55% -38.38% -20.88% 24.24% -196.30% 100.00%
ROE 11.89 % 5.11 % -2.78 % -2.00 % -0.39 % -12.34 % 9.26 % 3.51% YoY % 132.68% 283.81% -39.00% -412.82% 96.84% -233.26% - Horiz. % 128.40% 55.18% -30.02% -21.60% -4.21% -133.26% 100.00%
Per Share 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/03/03 CAGR
RPS 125.78 122.18 85.09 70.36 122.28 161.19 311.46 -11.75% YoY % 2.95% 43.59% 20.94% -42.46% -24.14% -48.25% - Horiz. % 40.38% 39.23% 27.32% 22.59% 39.26% 51.75% 100.00%
EPS 11.54 4.35 -2.22 -1.66 -0.33 -9.62 9.26 3.08% YoY % 165.29% 295.95% -33.73% -403.03% 96.57% -203.89% - Horiz. % 124.62% 46.98% -23.97% -17.93% -3.56% -103.89% 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 0.8500 0.8000 0.8300 0.8500 0.7800 1.0000 -0.42% YoY % 14.12% 6.25% -3.61% -2.35% 8.97% -22.00% - Horiz. % 97.00% 85.00% 80.00% 83.00% 85.00% 78.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/03/03 CAGR
RPS 125.60 121.89 85.27 70.50 122.07 161.09 233.68 -8.20% YoY % 3.04% 42.95% 20.95% -42.25% -24.22% -31.06% - Horiz. % 53.75% 52.16% 36.49% 30.17% 52.24% 68.94% 100.00%
EPS 11.52 4.34 -2.23 -1.66 -0.33 -9.62 6.95 7.21% YoY % 165.44% 294.62% -34.34% -403.03% 96.57% -238.42% - Horiz. % 165.76% 62.45% -32.09% -23.88% -4.75% -138.42% 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 0.9686 0.8480 0.8016 0.8316 0.8485 0.7795 0.7503 3.58% YoY % 14.22% 5.79% -3.61% -1.99% 8.85% 3.89% - Horiz. % 129.10% 113.02% 106.84% 110.84% 113.09% 103.89% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/03/03 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 31/03/03 -
Price 0.3000 0.4400 0.3000 0.6800 0.3700 0.4500 1.0900 -
P/RPS 0.24 0.36 0.35 0.97 0.30 0.28 0.35 -5.07% YoY % -33.33% 2.86% -63.92% 223.33% 7.14% -20.00% - Horiz. % 68.57% 102.86% 100.00% 277.14% 85.71% 80.00% 100.00%
P/EPS 2.60 10.13 -13.51 -40.98 -112.78 -4.68 11.77 -18.79% YoY % -74.33% 174.98% 67.03% 63.66% -2,309.83% -139.76% - Horiz. % 22.09% 86.07% -114.78% -348.17% -958.20% -39.76% 100.00%
EY 38.45 9.88 -7.40 -2.44 -0.89 -21.39 8.50 23.13% YoY % 289.17% 233.51% -203.28% -174.16% 95.84% -351.65% - Horiz. % 452.35% 116.24% -87.06% -28.71% -10.47% -251.65% 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 0.31 0.52 0.38 0.82 0.44 0.58 1.09 -15.91% YoY % -40.38% 36.84% -53.66% 86.36% -24.14% -46.79% - Horiz. % 28.44% 47.71% 34.86% 75.23% 40.37% 53.21% 100.00%
Price Multiplier on Announcement Date 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/03/03 CAGR
Date 26/08/10 28/08/09 28/08/08 28/08/07 30/08/06 29/08/05 28/05/03 -
Price 0.2300 0.4300 0.2100 0.4000 0.3700 0.7000 1.2400 -
P/RPS 0.18 0.35 0.25 0.57 0.30 0.43 0.40 -10.42% YoY % -48.57% 40.00% -56.14% 90.00% -30.23% 7.50% - Horiz. % 45.00% 87.50% 62.50% 142.50% 75.00% 107.50% 100.00%
P/EPS 1.99 9.90 -9.46 -24.11 -112.78 -7.27 13.39 -23.11% YoY % -79.90% 204.65% 60.76% 78.62% -1,451.31% -154.29% - Horiz. % 14.86% 73.94% -70.65% -180.06% -842.27% -54.29% 100.00%
EY 50.16 10.11 -10.57 -4.15 -0.89 -13.75 7.47 30.02% YoY % 396.14% 195.65% -154.70% -366.29% 93.53% -284.07% - Horiz. % 671.49% 135.34% -141.50% -55.56% -11.91% -184.07% 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 0.24 0.51 0.26 0.48 0.44 0.90 1.24 -20.26% YoY % -52.94% 96.15% -45.83% 9.09% -51.11% -27.42% - Horiz. % 19.35% 41.13% 20.97% 38.71% 35.48% 72.58% 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
GHB-4qtr07Note Interim FS.doc 
