[HOHUP] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 55.68%
YoY- 73.79%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 187,796 212,711 211,388 214,504 177,140 171,860 159,842 11.33%
PBT -5,952 -252 -3,417 -4,904 -7,108 -61,554 -20,705 -56.40%
Tax -5,504 -6,434 -3,280 350 -3,168 2,953 361 -
NP -11,456 -6,686 -6,697 -4,554 -10,276 -58,601 -20,344 -31.78%
-
NP to SH -11,456 -6,686 -6,697 -4,554 -10,276 -58,601 -20,344 -31.78%
-
Tax Rate - - - - - - - -
Total Cost 199,252 219,397 218,085 219,058 187,416 230,461 180,186 6.92%
-
Net Worth 166,296 155,338 155,473 158,191 157,724 162,560 198,000 -10.97%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 166,296 155,338 155,473 158,191 157,724 162,560 198,000 -10.97%
NOSH 92,387 59,745 59,797 59,921 59,744 59,985 60,000 33.30%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -6.10% -3.14% -3.17% -2.12% -5.80% -34.10% -12.73% -
ROE -6.89% -4.30% -4.31% -2.88% -6.52% -36.05% -10.27% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 203.27 356.03 353.51 357.98 296.50 286.50 266.40 -16.48%
EPS -12.40 -11.10 -11.20 -7.60 -17.20 -97.70 -33.91 -48.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 2.60 2.60 2.64 2.64 2.71 3.30 -33.21%
Adjusted Per Share Value based on latest NOSH - 58,400
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 36.23 41.04 40.78 41.38 34.17 33.16 30.84 11.32%
EPS -2.21 -1.29 -1.29 -0.88 -1.98 -11.31 -3.92 -31.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3208 0.2997 0.2999 0.3052 0.3043 0.3136 0.382 -10.97%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.14 3.04 2.15 1.32 1.32 1.30 1.51 -
P/RPS 1.05 0.85 0.61 0.37 0.45 0.45 0.57 50.21%
P/EPS -17.26 -27.17 -19.20 -17.37 -7.67 -1.33 -4.45 146.65%
EY -5.79 -3.68 -5.21 -5.76 -13.03 -75.15 -22.45 -59.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.17 0.83 0.50 0.50 0.48 0.46 88.33%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 25/02/04 21/11/03 27/08/03 27/05/03 28/02/03 22/11/02 -
Price 1.59 2.29 2.86 1.64 1.28 1.43 1.46 -
P/RPS 0.78 0.64 0.81 0.46 0.43 0.50 0.55 26.20%
P/EPS -12.82 -20.46 -25.54 -21.58 -7.44 -1.46 -4.31 106.68%
EY -7.80 -4.89 -3.92 -4.63 -13.44 -68.32 -23.22 -51.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.88 1.10 0.62 0.48 0.53 0.44 58.67%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment