[HOHUP] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
17-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 39.64%
YoY- 24.89%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 40,458 57,708 29,998 30,882 26,860 26,816 65,123 -27.21%
PBT -29,024 -9,816 -10,615 -8,020 -13,834 40 -16,093 48.21%
Tax 4,572 0 -201 -38 0 0 2,451 51.59%
NP -24,452 -9,816 -10,816 -8,058 -13,834 40 -13,642 47.60%
-
NP to SH -23,234 -10,476 -10,346 -8,061 -13,356 128 -13,606 42.91%
-
Tax Rate - - - - - 0.00% - -
Total Cost 64,910 67,524 40,814 38,941 40,694 26,776 78,765 -12.11%
-
Net Worth -50,996 -41,781 -39,776 -34,665 -34,473 -92,799 -30,828 39.91%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth -50,996 -41,781 -39,776 -34,665 -34,473 -92,799 -30,828 39.91%
NOSH 101,992 101,906 101,991 101,956 98,495 320,000 106,303 -2.72%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -60.44% -17.01% -36.06% -26.09% -51.50% 0.15% -20.95% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 39.67 56.63 29.41 30.29 27.27 8.38 61.26 -25.17%
EPS -22.78 -10.28 -10.14 -7.91 -13.56 0.04 -13.20 43.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.50 -0.41 -0.39 -0.34 -0.35 -0.29 -0.29 43.83%
Adjusted Per Share Value based on latest NOSH - 73,372
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 7.81 11.13 5.79 5.96 5.18 5.17 12.56 -27.16%
EPS -4.48 -2.02 -2.00 -1.56 -2.58 0.02 -2.62 43.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0984 -0.0806 -0.0767 -0.0669 -0.0665 -0.179 -0.0595 39.88%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.74 0.49 0.58 0.71 0.82 0.45 0.61 -
P/RPS 1.87 0.87 1.97 2.34 3.01 5.37 1.00 51.84%
P/EPS -3.25 -4.77 -5.72 -8.98 -6.05 1,125.00 -4.77 -22.58%
EY -30.78 -20.98 -17.49 -11.14 -16.54 0.09 -20.98 29.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 04/05/12 28/02/12 17/11/11 25/08/11 27/05/11 25/02/11 -
Price 0.69 0.45 0.47 0.71 0.75 0.73 0.50 -
P/RPS 1.74 0.79 1.60 2.34 2.75 8.71 0.82 65.20%
P/EPS -3.03 -4.38 -4.63 -8.98 -5.53 1,825.00 -3.91 -15.64%
EY -33.01 -22.84 -21.58 -11.14 -18.08 0.05 -25.60 18.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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 ⃤ & 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