[HOHUP] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Cumulative Result
Revenue	30,305	10,293	100,088	73,985	54,238	28,589	86,982	-50.51%
YoY %	194.42%	-89.72%	35.28%	36.41%	89.72%	-67.13%	-	-
Horiz. %	34.84%	11.83%	115.07%	85.06%	62.36%	32.87%	100.00%	-
PBT	6,028	14,913	-45,803	-21,733	-7,412	-727	-33,824	-
YoY %	-59.58%	132.56%	-110.75%	-193.21%	-919.53%	97.85%	-	-
Horiz. %	-17.82%	-44.09%	135.42%	64.25%	21.91%	2.15%	100.00%	-
Tax	-5,597	-5,222	-359	-128	-84	-47	-1,324	161.67%
YoY %	-7.18%	-1,354.60%	-180.47%	-52.38%	-78.72%	96.45%	-	-
Horiz. %	422.73%	394.41%	27.11%	9.67%	6.34%	3.55%	100.00%	-
NP	431	9,691	-46,162	-21,861	-7,496	-774	-35,148	-
YoY %	-95.55%	120.99%	-111.16%	-191.64%	-868.48%	97.80%	-	-
Horiz. %	-1.23%	-27.57%	131.34%	62.20%	21.33%	2.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	340	9,632	-46,107	-21,868	-7,495	-784	-35,101	-
YoY %	-96.47%	120.89%	-110.84%	-191.77%	-855.99%	97.77%	-	-
Horiz. %	-0.97%	-27.44%	131.36%	62.30%	21.35%	2.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	92.85%	35.02%	-	-	-	-	-	-
YoY %	165.13%	0.00%	-	-	-	-	-	-
Horiz. %	265.13%	100.00%	-	-	-	-	-	-
Total Cost	29,874	602	146,250	95,846	61,734	29,363	122,130	-60.92%
YoY %	4,862.46%	-99.59%	52.59%	55.26%	110.24%	-75.96%	-	-
Horiz. %	24.46%	0.49%	119.75%	78.48%	50.55%	24.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	78,148	87,218	75,474	100,049	114,209	121,163	121,418	-25.47%
YoY %	-10.40%	15.56%	-24.56%	-12.40%	-5.74%	-0.21%	-	-
Horiz. %	64.36%	71.83%	62.16%	82.40%	94.06%	99.79%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Equity
Net Worth	78,148	87,218	75,474	100,049	114,209	121,163	121,418	-25.47%
YoY %	-10.40%	15.56%	-24.56%	-12.40%	-5.74%	-0.21%	-	-
Horiz. %	64.36%	71.83%	62.16%	82.40%	94.06%	99.79%	100.00%	-
NOSH	103,030	102,033	101,993	102,091	101,972	101,818	102,032	0.65%
YoY %	0.98%	0.04%	-0.10%	0.12%	0.15%	-0.21%	-	-
Horiz. %	100.98%	100.00%	99.96%	100.06%	99.94%	99.79%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Ratio Analysis
NP Margin	1.42%	94.15%	-46.12%	-29.55%	-13.82%	-2.71%	-40.41%	-
YoY %	-98.49%	304.14%	-56.07%	-113.82%	-409.96%	93.29%	-	-
Horiz. %	-3.51%	-232.99%	114.13%	73.13%	34.20%	6.71%	100.00%	-
ROE	0.44%	11.04%	-61.09%	-21.86%	-6.56%	-0.65%	-28.91%	-
YoY %	-96.01%	118.07%	-179.46%	-233.23%	-909.23%	97.75%	-	-
Horiz. %	-1.52%	-38.19%	211.31%	75.61%	22.69%	2.25%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Per Share
RPS	29.41	10.09	98.13	72.47	53.19	28.08	85.25	-50.84%
YoY %	191.48%	-89.72%	35.41%	36.25%	89.42%	-67.06%	-	-
Horiz. %	34.50%	11.84%	115.11%	85.01%	62.39%	32.94%	100.00%	-
EPS	0.33	9.44	-45.20	-21.42	-7.35	-0.77	-34.41	-
YoY %	-96.50%	120.88%	-111.02%	-191.43%	-854.55%	97.76%	-	-
Horiz. %	-0.96%	-27.43%	131.36%	62.25%	21.36%	2.24%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.7585	0.8548	0.74	0.98	1.12	1.19	1.19	-25.95%
YoY %	-11.27%	15.51%	-24.49%	-12.50%	-5.88%	0.00%	-	-
Horiz. %	63.74%	71.83%	62.18%	82.35%	94.12%	100.00%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 101,987
RPS	5.85	1.99	19.31	14.27	10.46	5.52	16.78	-50.49%
YoY %	193.97%	-89.69%	35.32%	36.42%	89.49%	-67.10%	-	-
Horiz. %	34.86%	11.86%	115.08%	85.04%	62.34%	32.90%	100.00%	-
EPS	0.07	1.86	-8.90	-4.22	-1.45	-0.15	-6.77	-
YoY %	-96.24%	120.90%	-110.90%	-191.03%	-866.67%	97.78%	-	-
Horiz. %	-1.03%	-27.47%	131.46%	62.33%	21.42%	2.22%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.1508	0.1683	0.1456	0.193	0.2203	0.2338	0.2342	-25.45%
YoY %	-10.40%	15.59%	-24.56%	-12.39%	-5.77%	-0.17%	-	-
Horiz. %	64.39%	71.86%	62.17%	82.41%	94.06%	99.83%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	-
Price	0.56	0.32	0.58	1.02	0.67	0.71	0.56	-
P/RPS	1.90	3.17	0.59	1.41	1.26	2.53	0.66	102.49%
YoY %	-40.06%	437.29%	-58.16%	11.90%	-50.20%	283.33%	-	-
Horiz. %	287.88%	480.30%	89.39%	213.64%	190.91%	383.33%	100.00%	-
P/EPS	169.70	3.39	-1.28	-4.76	-9.12	-92.21	-1.63	-
YoY %	4,905.90%	364.84%	73.11%	47.81%	90.11%	-5,557.06%	-	-
Horiz. %	-10,411.04%	-207.98%	78.53%	292.02%	559.51%	5,657.06%	100.00%	-
EY	0.59	29.50	-77.94	-21.00	-10.97	-1.08	-61.43	-
YoY %	-98.00%	137.85%	-271.14%	-91.43%	-915.74%	98.24%	-	-
Horiz. %	-0.96%	-48.02%	126.88%	34.19%	17.86%	1.76%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.74	0.37	0.78	1.04	0.60	0.60	0.47	35.37%
YoY %	100.00%	-52.56%	-25.00%	73.33%	0.00%	27.66%	-	-
Horiz. %	157.45%	78.72%	165.96%	221.28%	127.66%	127.66%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	28/08/08	28/08/08	02/06/08	29/02/08	30/08/07	22/08/07	28/02/07	-
Price	0.43	0.43	0.48	0.41	0.92	0.72	0.66	-
P/RPS	1.46	4.26	0.49	0.57	1.73	2.56	0.77	53.25%
YoY %	-65.73%	769.39%	-14.04%	-67.05%	-32.42%	232.47%	-	-
Horiz. %	189.61%	553.25%	63.64%	74.03%	224.68%	332.47%	100.00%	-
P/EPS	130.30	4.56	-1.06	-1.91	-12.52	-93.51	-1.92	-
YoY %	2,757.46%	530.19%	44.50%	84.74%	86.61%	-4,770.31%	-	-
Horiz. %	-6,786.46%	-237.50%	55.21%	99.48%	652.08%	4,870.31%	100.00%	-
EY	0.77	21.95	-94.18	-52.24	-7.99	-1.07	-52.12	-
YoY %	-96.49%	123.31%	-80.28%	-553.82%	-646.73%	97.95%	-	-
Horiz. %	-1.48%	-42.11%	180.70%	100.23%	15.33%	2.05%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.57	0.50	0.65	0.42	0.82	0.61	0.55	2.41%
YoY %	14.00%	-23.08%	54.76%	-48.78%	34.43%	10.91%	-	-
Horiz. %	103.64%	90.91%	118.18%	76.36%	149.09%	110.91%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos