[HOVID] QoQ Annualized Quarter Result on 30-Sep-2010 [#1]

Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 59.88%
YoY- -169.06%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 153,456 158,541 163,254 169,664 365,166 370,982 342,316 -41.51%
PBT -2,252 -614 -2,432 -16,608 -97,678 34,716 21,488 -
Tax -3,458 -5,826 -5,238 -4,044 5,080 -6,630 -5,002 -21.86%
NP -5,710 -6,441 -7,670 -20,652 -92,598 28,085 16,486 -
-
NP to SH -5,644 -6,296 -7,884 -21,644 -53,952 21,860 14,936 -
-
Tax Rate - - - - - 19.10% 23.28% -
Total Cost 159,166 164,982 170,924 190,316 457,764 342,897 325,830 -38.05%
-
Net Worth 96,634 97,257 97,640 96,864 101,986 173,100 163,914 -29.75%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 96,634 97,257 97,640 96,864 101,986 173,100 163,914 -29.75%
NOSH 762,702 761,612 758,076 762,112 760,524 762,558 762,040 0.05%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -3.72% -4.06% -4.70% -12.17% -25.36% 7.57% 4.82% -
ROE -5.84% -6.47% -8.07% -22.34% -52.90% 12.63% 9.11% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 20.12 20.82 21.54 22.26 48.02 48.65 44.92 -41.54%
EPS -0.74 -0.83 -1.04 -2.84 -7.08 2.87 1.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1267 0.1277 0.1288 0.1271 0.1341 0.227 0.2151 -29.80%
Adjusted Per Share Value based on latest NOSH - 762,112
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 18.58 19.19 19.76 20.54 44.20 44.91 41.44 -41.50%
EPS -0.68 -0.76 -0.95 -2.62 -6.53 2.65 1.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.117 0.1177 0.1182 0.1173 0.1235 0.2095 0.1984 -29.74%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.22 0.24 0.17 0.17 0.20 0.23 0.24 -
P/RPS 1.09 1.15 0.79 0.76 0.42 0.47 0.53 61.93%
P/EPS -29.73 -29.03 -16.35 -5.99 -2.82 8.02 12.24 -
EY -3.36 -3.44 -6.12 -16.71 -35.47 12.46 8.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.88 1.32 1.34 1.49 1.01 1.12 34.24%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 02/09/11 27/05/11 25/02/11 29/11/10 30/08/10 24/05/10 22/02/10 -
Price 0.21 0.23 0.20 0.14 0.17 0.20 0.24 -
P/RPS 1.04 1.10 0.93 0.63 0.35 0.41 0.53 56.93%
P/EPS -28.38 -27.82 -19.23 -4.93 -2.40 6.98 12.24 -
EY -3.52 -3.59 -5.20 -20.29 -41.73 14.33 8.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 1.80 1.55 1.10 1.27 0.88 1.12 30.08%

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