[HOHUP] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 26.02%
YoY- -17.03%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 135,356 79,864 93,112 39,976 35,801 40,458 57,708 76.44%
PBT 14,965 13,978 3,344 -16,707 -22,309 -29,024 -9,816 -
Tax 0 0 0 4,949 6,122 4,572 0 -
NP 14,965 13,978 3,344 -11,758 -16,186 -24,452 -9,816 -
-
NP to SH 12,796 13,650 1,500 -12,108 -16,366 -23,234 -10,476 -
-
Tax Rate 0.00% 0.00% 0.00% - - - - -
Total Cost 120,390 65,886 89,768 51,734 51,987 64,910 67,524 46.98%
-
Net Worth -42,834 -44,887 -50,675 -52,028 -52,038 -50,996 -41,781 1.67%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth -42,834 -44,887 -50,675 -52,028 -52,038 -50,996 -41,781 1.67%
NOSH 101,987 102,017 101,351 102,016 102,036 101,992 101,906 0.05%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 11.06% 17.50% 3.59% -29.41% -45.21% -60.44% -17.01% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 132.72 78.28 91.87 39.19 35.09 39.67 56.63 76.34%
EPS 12.55 13.38 1.48 -11.87 -16.04 -22.78 -10.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.42 -0.44 -0.50 -0.51 -0.51 -0.50 -0.41 1.61%
Adjusted Per Share Value based on latest NOSH - 102,222
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 26.11 15.41 17.96 7.71 6.91 7.81 11.13 76.46%
EPS 2.47 2.63 0.29 -2.34 -3.16 -4.48 -2.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0826 -0.0866 -0.0978 -0.1004 -0.1004 -0.0984 -0.0806 1.64%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.27 0.835 0.625 0.69 0.68 0.74 0.49 -
P/RPS 0.96 1.07 0.68 1.76 1.94 1.87 0.87 6.77%
P/EPS 10.12 6.24 42.23 -5.81 -4.24 -3.25 -4.77 -
EY 9.88 16.02 2.37 -17.20 -23.59 -30.78 -20.98 -
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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 20/08/13 23/05/13 25/02/13 22/11/12 29/08/12 04/05/12 -
Price 1.21 1.38 0.805 0.655 0.75 0.69 0.45 -
P/RPS 0.91 1.76 0.88 1.67 2.14 1.74 0.79 9.87%
P/EPS 9.64 10.31 54.39 -5.52 -4.68 -3.03 -4.38 -
EY 10.37 9.70 1.84 -18.12 -21.39 -33.01 -22.84 -
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