[HOHUP] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 11.37%
YoY- 73.79%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 46,949 212,711 158,541 107,252 44,285 171,860 119,882 -46.44%
PBT -1,488 -252 -2,563 -2,452 -1,777 -61,554 -15,529 -79.03%
Tax -1,376 -6,434 -2,460 175 -792 2,953 271 -
NP -2,864 -6,686 -5,023 -2,277 -2,569 -58,601 -15,258 -67.18%
-
NP to SH -2,864 -6,686 -5,023 -2,277 -2,569 -58,601 -15,258 -67.18%
-
Tax Rate - - - - - - - -
Total Cost 49,813 219,397 163,564 109,529 46,854 230,461 135,140 -48.55%
-
Net Worth 166,296 155,338 155,473 158,191 157,724 162,560 197,999 -10.97%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 166,296 155,338 155,473 158,191 157,724 162,560 197,999 -10.97%
NOSH 92,387 59,745 59,797 59,921 59,744 59,985 59,999 33.31%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -6.10% -3.14% -3.17% -2.12% -5.80% -34.10% -12.73% -
ROE -1.72% -4.30% -3.23% -1.44% -1.63% -36.05% -7.71% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 50.82 356.03 265.13 178.99 74.12 286.50 199.80 -59.82%
EPS -3.10 -11.10 -8.40 -3.80 -4.30 -97.70 -25.43 -75.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 2.60 2.60 2.64 2.64 2.71 3.30 -33.21%
Adjusted Per Share Value based on latest NOSH - 58,400
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 9.06 41.04 30.59 20.69 8.54 33.16 23.13 -46.43%
EPS -0.55 -1.29 -0.97 -0.44 -0.50 -11.31 -2.94 -67.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3208 0.2997 0.2999 0.3052 0.3043 0.3136 0.382 -10.97%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.14 3.04 2.15 1.32 1.32 1.30 1.51 -
P/RPS 4.21 0.85 0.81 0.74 1.78 0.45 0.76 212.74%
P/EPS -69.03 -27.17 -25.60 -34.74 -30.70 -1.33 -5.94 412.29%
EY -1.45 -3.68 -3.91 -2.88 -3.26 -75.15 -16.84 -80.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.17 0.83 0.50 0.50 0.48 0.46 88.33%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 25/02/04 21/11/03 27/08/03 27/05/03 28/02/03 22/11/02 -
Price 1.59 2.29 2.86 1.64 1.28 1.43 1.46 -
P/RPS 3.13 0.64 1.08 0.92 1.73 0.50 0.73 163.69%
P/EPS -51.29 -20.46 -34.05 -43.16 -29.77 -1.46 -5.74 330.03%
EY -1.95 -4.89 -2.94 -2.32 -3.36 -68.32 -17.42 -76.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.88 1.10 0.62 0.48 0.53 0.44 58.67%

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