[HOOVER] YoY TTM Result on 2012-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 67,457 54,648 39,294 35,476 45,719 39,104 50,637 4.89% YoY % 23.44% 39.07% 10.76% -22.40% 16.92% -22.78% - Horiz. % 133.22% 107.92% 77.60% 70.06% 90.29% 77.22% 100.00%
PBT 1,377 3,524 -1,135 91 3,302 3,212 6,247 -22.27% YoY % -60.93% 410.48% -1,347.25% -97.24% 2.80% -48.58% - Horiz. % 22.04% 56.41% -18.17% 1.46% 52.86% 51.42% 100.00%
Tax -799 -725 -299 -583 -336 -1,104 -1,721 -12.00% YoY % -10.21% -142.47% 48.71% -73.51% 69.57% 35.85% - Horiz. % 46.43% 42.13% 17.37% 33.88% 19.52% 64.15% 100.00%
NP 578 2,799 -1,434 -492 2,966 2,108 4,526 -29.03% YoY % -79.35% 295.19% -191.46% -116.59% 40.70% -53.42% - Horiz. % 12.77% 61.84% -31.68% -10.87% 65.53% 46.58% 100.00%
NP to SH -285 1,920 -1,502 -1,003 2,324 1,399 4,097 - YoY % -114.84% 227.83% -49.75% -143.16% 66.12% -65.85% - Horiz. % -6.96% 46.86% -36.66% -24.48% 56.72% 34.15% 100.00%
Tax Rate 58.02 % 20.57 % - % 640.66 % 10.18 % 34.37 % 27.55 % 13.21% YoY % 182.06% 0.00% 0.00% 6,193.32% -70.38% 24.75% - Horiz. % 210.60% 74.66% 0.00% 2,325.44% 36.95% 124.75% 100.00%
Total Cost 66,879 51,849 40,728 35,968 42,753 36,996 46,111 6.39% YoY % 28.99% 27.31% 13.23% -15.87% 15.56% -19.77% - Horiz. % 145.04% 112.44% 88.33% 78.00% 92.72% 80.23% 100.00%
Net Worth 47,199 45,999 43,600 42,800 39,327 37,587 36,811 4.23% YoY % 2.61% 5.50% 1.87% 8.83% 4.63% 2.11% - Horiz. % 128.22% 124.96% 118.44% 116.27% 106.84% 102.11% 100.00%
Dividend 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 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 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 47,199 45,999 43,600 42,800 39,327 37,587 36,811 4.23% YoY % 2.61% 5.50% 1.87% 8.83% 4.63% 2.11% - Horiz. % 128.22% 124.96% 118.44% 116.27% 106.84% 102.11% 100.00%
NOSH 40,000 40,000 40,000 40,000 38,181 38,750 40,012 -0.01% YoY % 0.00% 0.00% 0.00% 4.76% -1.47% -3.15% - Horiz. % 99.97% 99.97% 99.97% 99.97% 95.43% 96.85% 100.00%
Ratio Analysis 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 0.86 % 5.12 % -3.65 % -1.39 % 6.49 % 5.39 % 8.94 % -32.30% YoY % -83.20% 240.27% -162.59% -121.42% 20.41% -39.71% - Horiz. % 9.62% 57.27% -40.83% -15.55% 72.60% 60.29% 100.00%
ROE -0.60 % 4.17 % -3.44 % -2.34 % 5.91 % 3.72 % 11.13 % - YoY % -114.39% 221.22% -47.01% -139.59% 58.87% -66.58% - Horiz. % -5.39% 37.47% -30.91% -21.02% 53.10% 33.42% 100.00%
Per Share 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 168.64 136.62 98.24 88.69 119.74 100.91 126.55 4.90% YoY % 23.44% 39.07% 10.77% -25.93% 18.66% -20.26% - Horiz. % 133.26% 107.96% 77.63% 70.08% 94.62% 79.74% 100.00%
EPS -0.71 4.80 -3.76 -2.51 6.09 3.61 10.24 - YoY % -114.79% 227.66% -49.80% -141.22% 68.70% -64.75% - Horiz. % -6.93% 46.88% -36.72% -24.51% 59.47% 35.25% 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 1.1800 1.1500 1.0900 1.0700 1.0300 0.9700 0.9200 4.23% YoY % 2.61% 5.50% 1.87% 3.88% 6.19% 5.43% - Horiz. % 128.26% 125.00% 118.48% 116.30% 111.96% 105.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 168.64 136.62 98.24 88.69 114.30 97.76 126.59 4.89% YoY % 23.44% 39.07% 10.77% -22.41% 16.92% -22.77% - Horiz. % 133.22% 107.92% 77.60% 70.06% 90.29% 77.23% 100.00%
EPS -0.71 4.80 -3.76 -2.51 5.81 3.50 10.24 - YoY % -114.79% 227.66% -49.80% -143.20% 66.00% -65.82% - Horiz. % -6.93% 46.88% -36.72% -24.51% 56.74% 34.18% 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 1.1800 1.1500 1.0900 1.0700 0.9832 0.9397 0.9203 4.23% YoY % 2.61% 5.50% 1.87% 8.83% 4.63% 2.11% - Horiz. % 128.22% 124.96% 118.44% 116.27% 106.83% 102.11% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.5250 0.5450 0.3100 0.2700 0.3900 0.2600 0.2200 -
P/RPS 0.31 0.40 0.32 0.30 0.33 0.26 0.17 10.53% YoY % -22.50% 25.00% 6.67% -9.09% 26.92% 52.94% - Horiz. % 182.35% 235.29% 188.24% 176.47% 194.12% 152.94% 100.00%
P/EPS -73.68 11.35 -8.26 -10.77 6.41 7.20 2.15 - YoY % -749.16% 237.41% 23.31% -268.02% -10.97% 234.88% - Horiz. % -3,426.98% 527.91% -384.19% -500.93% 298.14% 334.88% 100.00%
EY -1.36 8.81 -12.11 -9.29 15.61 13.89 46.54 - YoY % -115.44% 172.75% -30.36% -159.51% 12.38% -70.15% - Horiz. % -2.92% 18.93% -26.02% -19.96% 33.54% 29.85% 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 0.44 0.47 0.28 0.25 0.38 0.27 0.24 10.63% YoY % -6.38% 67.86% 12.00% -34.21% 40.74% 12.50% - Horiz. % 183.33% 195.83% 116.67% 104.17% 158.33% 112.50% 100.00%
Price Multiplier on Announcement Date 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 26/02/15 27/02/14 25/02/13 21/02/12 27/01/11 08/02/10 -
Price 0.5300 0.5400 0.4500 0.2700 0.3600 0.2850 0.2300 -
P/RPS 0.31 0.40 0.46 0.30 0.30 0.28 0.18 9.48% YoY % -22.50% -13.04% 53.33% 0.00% 7.14% 55.56% - Horiz. % 172.22% 222.22% 255.56% 166.67% 166.67% 155.56% 100.00%
P/EPS -74.39 11.25 -11.98 -10.77 5.91 7.89 2.25 - YoY % -761.24% 193.91% -11.23% -282.23% -25.10% 250.67% - Horiz. % -3,306.22% 500.00% -532.44% -478.67% 262.67% 350.67% 100.00%
EY -1.34 8.89 -8.34 -9.29 16.91 12.67 44.52 - YoY % -115.07% 206.59% 10.23% -154.94% 33.46% -71.54% - Horiz. % -3.01% 19.97% -18.73% -20.87% 37.98% 28.46% 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 0.45 0.47 0.41 0.25 0.35 0.29 0.25 10.29% YoY % -4.26% 14.63% 64.00% -28.57% 20.69% 16.00% - Horiz. % 180.00% 188.00% 164.00% 100.00% 140.00% 116.00% 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
HOOVER2nd-QTR2013.pdf 
