[HOHUP] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -183.8%
YoY- -1004.9%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 98,646 108,476 114,356 86,982 90,150 87,836 92,160 4.63%
PBT -28,977 -14,824 -2,908 -33,824 -13,622 -9,168 -12,156 78.35%
Tax -170 -168 -188 -1,324 -3,884 -3,060 -88 55.04%
NP -29,148 -14,992 -3,096 -35,148 -17,506 -12,228 -12,244 78.19%
-
NP to SH -29,157 -14,990 -3,136 -35,101 -12,368 -8,986 -12,244 78.23%
-
Tax Rate - - - - - - - -
Total Cost 127,794 123,468 117,452 122,130 107,657 100,064 104,404 14.41%
-
Net Worth 100,049 114,209 121,163 121,418 146,946 152,149 155,090 -25.32%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 100,049 114,209 121,163 121,418 146,946 152,149 155,090 -25.32%
NOSH 102,091 101,972 101,818 102,032 102,046 102,113 102,033 0.03%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -29.55% -13.82% -2.71% -40.41% -19.42% -13.92% -13.29% -
ROE -29.14% -13.13% -2.59% -28.91% -8.42% -5.91% -7.89% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 96.63 106.38 112.31 85.25 88.34 86.02 90.32 4.60%
EPS -28.56 -14.70 -3.08 -34.41 -12.12 -8.80 -12.00 78.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 1.12 1.19 1.19 1.44 1.49 1.52 -25.34%
Adjusted Per Share Value based on latest NOSH - 102,004
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 19.03 20.93 22.06 16.78 17.39 16.95 17.78 4.62%
EPS -5.63 -2.89 -0.61 -6.77 -2.39 -1.73 -2.36 78.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.193 0.2203 0.2338 0.2342 0.2835 0.2935 0.2992 -25.32%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.02 0.67 0.71 0.56 0.51 0.58 0.68 -
P/RPS 1.06 0.63 0.63 0.66 0.58 0.67 0.75 25.91%
P/EPS -3.57 -4.56 -23.05 -1.63 -4.21 -6.59 -5.67 -26.51%
EY -28.00 -21.94 -4.34 -61.43 -23.76 -15.17 -17.65 35.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.60 0.60 0.47 0.35 0.39 0.45 74.71%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/02/08 30/08/07 22/08/07 28/02/07 30/11/06 13/09/06 31/05/06 -
Price 0.41 0.92 0.72 0.66 0.64 0.55 0.61 -
P/RPS 0.42 0.86 0.64 0.77 0.72 0.64 0.68 -27.45%
P/EPS -1.44 -6.26 -23.38 -1.92 -5.28 -6.25 -5.08 -56.81%
EY -69.66 -15.98 -4.28 -52.12 -18.94 -16.00 -19.67 132.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.82 0.61 0.55 0.44 0.37 0.40 3.30%

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