[HOHUP] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 245.12%
YoY- 161.56%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 55,662 8,839 5,676 80,149 59,038 30,502 12,656 168.19%
PBT -9,527 -8,322 -4,277 -33,387 -22,583 -7,790 -5,502 44.14%
Tax 1,467 0 329 -1,309 -1,330 -1,414 0 -
NP -8,060 -8,322 -3,948 -34,696 -23,913 -9,204 -5,502 28.95%
-
NP to SH -8,050 -8,310 -4,258 34,519 -23,787 -9,105 -5,454 29.60%
-
Tax Rate - - - - - - - -
Total Cost 63,722 17,161 9,624 114,845 82,951 39,706 18,158 130.75%
-
Net Worth -24,555 -23,336 -19,284 -15,222 -5,100 9,176 13,252 -
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth -24,555 -23,336 -19,284 -15,222 -5,100 9,176 13,252 -
NOSH 106,763 101,465 101,498 101,483 102,002 101,959 101,943 3.12%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -14.48% -94.15% -69.56% -43.29% -40.50% -30.18% -43.47% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% -99.22% -41.15% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 52.14 8.71 5.59 78.98 57.88 29.92 12.41 160.14%
EPS -7.54 -8.19 -3.87 -33.84 -23.32 -8.93 -5.35 25.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.23 -0.23 -0.19 -0.15 -0.05 0.09 0.13 -
Adjusted Per Share Value based on latest NOSH - 101,500
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 10.74 1.71 1.10 15.46 11.39 5.88 2.44 168.33%
EPS -1.55 -1.60 -0.82 6.66 -4.59 -1.76 -1.05 29.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0474 -0.045 -0.0372 -0.0294 -0.0098 0.0177 0.0256 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.49 0.50 0.84 0.88 0.58 0.60 0.31 -
P/RPS 0.94 5.74 15.02 1.11 1.00 2.01 2.50 -47.87%
P/EPS -6.50 -6.11 -20.02 2.59 -2.49 -6.72 -5.79 8.00%
EY -15.39 -16.38 -4.99 38.65 -40.21 -14.88 -17.26 -7.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 6.67 2.38 -
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 24/08/10 31/05/10 25/02/10 25/11/09 25/08/09 27/05/09 -
Price 0.64 0.52 0.46 1.00 0.40 0.58 0.49 -
P/RPS 1.23 5.97 8.23 1.27 0.69 1.94 3.95 -54.02%
P/EPS -8.49 -6.35 -10.97 2.94 -1.72 -6.49 -9.16 -4.93%
EY -11.78 -15.75 -9.12 34.01 -58.30 -15.40 -10.92 5.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 6.44 3.77 -

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