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

Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -191.77%
YoY- -135.75%
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 30,305 10,293 100,088 73,985 54,238 28,589 86,982 -50.51%
PBT 6,028 14,913 -45,803 -21,733 -7,412 -727 -33,824 -
Tax -5,597 -5,222 -359 -128 -84 -47 -1,324 161.67%
NP 431 9,691 -46,162 -21,861 -7,496 -774 -35,148 -
-
NP to SH 340 9,632 -46,107 -21,868 -7,495 -784 -35,101 -
-
Tax Rate 92.85% 35.02% - - - - - -
Total Cost 29,874 602 146,250 95,846 61,734 29,363 122,130 -60.92%
-
Net Worth 78,148 87,218 75,474 100,049 114,209 121,163 121,418 -25.47%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 78,148 87,218 75,474 100,049 114,209 121,163 121,418 -25.47%
NOSH 103,030 102,033 101,993 102,091 101,972 101,818 102,032 0.65%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 1.42% 94.15% -46.12% -29.55% -13.82% -2.71% -40.41% -
ROE 0.44% 11.04% -61.09% -21.86% -6.56% -0.65% -28.91% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 29.41 10.09 98.13 72.47 53.19 28.08 85.25 -50.84%
EPS 0.33 9.44 -45.20 -21.42 -7.35 -0.77 -34.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7585 0.8548 0.74 0.98 1.12 1.19 1.19 -25.95%
Adjusted Per Share Value based on latest NOSH - 101,987
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 5.85 1.99 19.31 14.28 10.47 5.52 16.78 -50.49%
EPS 0.07 1.86 -8.90 -4.22 -1.45 -0.15 -6.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1508 0.1683 0.1456 0.193 0.2204 0.2338 0.2343 -25.47%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
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%
P/EPS 169.70 3.39 -1.28 -4.76 -9.12 -92.21 -1.63 -
EY 0.59 29.50 -77.94 -21.00 -10.97 -1.08 -61.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.37 0.78 1.04 0.60 0.60 0.47 35.37%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
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%
P/EPS 130.30 4.56 -1.06 -1.91 -12.52 -93.51 -1.92 -
EY 0.77 21.95 -94.18 -52.24 -7.99 -1.07 -52.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.50 0.65 0.42 0.82 0.61 0.55 2.41%

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