[HOHUP] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -126.17%
YoY- -289.07%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 70,738 24,129 159,321 113,569 73,159 46,949 212,711 -52.03%
PBT 2,539 1,018 -34,766 -20,935 -8,410 -1,488 -252 -
Tax -1,094 -344 1,615 1,392 -231 -1,376 -6,434 -69.34%
NP 1,445 674 -33,151 -19,543 -8,641 -2,864 -6,686 -
-
NP to SH 1,070 674 -33,151 -19,543 -8,641 -2,864 -6,686 -
-
Tax Rate 43.09% 33.79% - - - - - -
Total Cost 69,293 23,455 192,472 133,112 81,800 49,813 219,397 -53.65%
-
Net Worth 107,000 145,928 142,155 161,700 169,069 166,296 155,338 -22.02%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 107,000 145,928 142,155 161,700 169,069 166,296 155,338 -22.02%
NOSH 107,000 97,285 94,770 99,203 97,728 92,387 59,745 47.52%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 2.04% 2.79% -20.81% -17.21% -11.81% -6.10% -3.14% -
ROE 1.00% 0.46% -23.32% -12.09% -5.11% -1.72% -4.30% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 66.11 24.80 168.11 114.48 74.86 50.82 356.03 -67.48%
EPS 1.05 0.70 -33.50 -19.70 -8.90 -3.10 -11.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.50 1.50 1.63 1.73 1.80 2.60 -47.14%
Adjusted Per Share Value based on latest NOSH - 98,616
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 13.65 4.66 30.74 21.91 14.11 9.06 41.04 -52.02%
EPS 0.21 0.13 -6.40 -3.77 -1.67 -0.55 -1.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2064 0.2815 0.2743 0.312 0.3262 0.3208 0.2997 -22.03%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.67 0.76 1.06 1.46 1.76 2.14 3.04 -
P/RPS 1.01 3.06 0.63 1.28 2.35 4.21 0.85 12.19%
P/EPS 67.00 109.70 -3.03 -7.41 -19.91 -69.03 -27.17 -
EY 1.49 0.91 -33.00 -13.49 -5.02 -1.45 -3.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.51 0.71 0.90 1.02 1.19 1.17 -31.06%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 31/05/05 25/02/05 26/11/04 24/08/04 27/05/04 25/02/04 -
Price 0.55 0.69 0.90 1.17 1.47 1.59 2.29 -
P/RPS 0.83 2.78 0.54 1.02 1.96 3.13 0.64 18.94%
P/EPS 55.00 99.60 -2.57 -5.94 -16.63 -51.29 -20.46 -
EY 1.82 1.00 -38.87 -16.84 -6.01 -1.95 -4.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.46 0.60 0.72 0.85 0.88 0.88 -26.92%

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