[HOHUP] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
16-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -86.29%
YoY- 101.13%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 87,836 92,160 174,108 151,053 141,476 96,516 159,321 -32.83%
PBT -9,168 -12,156 6,091 4,464 5,078 4,072 -34,766 -58.97%
Tax -3,060 -88 -3,476 -2,886 -2,188 -1,376 1,615 -
NP -12,228 -12,244 2,615 1,577 2,890 2,696 -33,151 -48.66%
-
NP to SH -8,986 -12,244 3,879 293 2,140 2,696 -33,151 -58.21%
-
Tax Rate - - 57.07% 64.65% 43.09% 33.79% - -
Total Cost 100,064 104,404 171,493 149,476 138,586 93,820 192,472 -35.42%
-
Net Worth 152,149 155,090 154,019 164,999 107,000 145,928 142,155 4.64%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 152,149 155,090 154,019 164,999 107,000 145,928 142,155 4.64%
NOSH 102,113 102,033 100,666 109,999 107,000 97,285 94,770 5.11%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -13.92% -13.29% 1.50% 1.04% 2.04% 2.79% -20.81% -
ROE -5.91% -7.89% 2.52% 0.18% 2.00% 1.85% -23.32% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 86.02 90.32 172.95 137.32 132.22 99.21 168.11 -36.10%
EPS -8.80 -12.00 3.80 0.28 2.10 2.80 -33.50 -59.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.52 1.53 1.50 1.00 1.50 1.50 -0.44%
Adjusted Per Share Value based on latest NOSH - 106,249
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 16.95 17.78 33.59 29.14 27.29 18.62 30.74 -32.83%
EPS -1.73 -2.36 0.75 0.06 0.41 0.52 -6.40 -58.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2935 0.2992 0.2971 0.3183 0.2064 0.2815 0.2743 4.62%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.58 0.68 0.40 0.49 0.67 0.76 1.06 -
P/RPS 0.67 0.75 0.23 0.36 0.51 0.77 0.63 4.20%
P/EPS -6.59 -5.67 10.38 183.75 33.50 27.42 -3.03 68.10%
EY -15.17 -17.65 9.63 0.54 2.99 3.65 -33.00 -40.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.45 0.26 0.33 0.67 0.51 0.71 -33.00%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 13/09/06 31/05/06 22/02/06 16/12/05 30/08/05 31/05/05 25/02/05 -
Price 0.55 0.61 0.49 0.50 0.55 0.69 0.90 -
P/RPS 0.64 0.68 0.28 0.36 0.42 0.70 0.54 12.02%
P/EPS -6.25 -5.08 12.72 187.50 27.50 24.90 -2.57 81.13%
EY -16.00 -19.67 7.86 0.53 3.64 4.02 -38.87 -44.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.40 0.32 0.33 0.55 0.46 0.60 -27.61%

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