[HOHUP] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 91.44%
YoY- 43.29%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 171,860 119,882 87,476 43,740 190,226 155,548 100,961 42.42%
PBT -61,554 -15,529 -8,276 -1,550 -21,971 -18,814 -16,515 139.81%
Tax 2,953 271 8,276 1,550 21,971 18,814 16,515 -68.16%
NP -58,601 -15,258 0 0 0 0 0 -
-
NP to SH -58,601 -15,258 -8,687 -1,780 -20,802 -16,957 -13,505 165.32%
-
Tax Rate - - - - - - - -
Total Cost 230,461 135,140 87,476 43,740 190,226 155,548 100,961 73.10%
-
Net Worth 162,560 197,999 204,576 211,562 214,800 219,012 222,583 -18.85%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 162,560 197,999 204,576 211,562 214,800 219,012 222,583 -18.85%
NOSH 59,985 59,999 59,993 59,932 60,000 60,003 59,995 -0.01%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -34.10% -12.73% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE -36.05% -7.71% -4.25% -0.84% -9.68% -7.74% -6.07% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 286.50 199.80 145.81 72.98 317.04 259.23 168.28 42.44%
EPS -97.70 -25.43 -14.48 -2.97 -34.67 -28.26 -22.51 165.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.71 3.30 3.41 3.53 3.58 3.65 3.71 -18.84%
Adjusted Per Share Value based on latest NOSH - 59,932
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 33.16 23.13 16.88 8.44 36.70 30.01 19.48 42.42%
EPS -11.31 -2.94 -1.68 -0.34 -4.01 -3.27 -2.61 165.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3136 0.382 0.3947 0.4082 0.4144 0.4225 0.4294 -18.85%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.30 1.51 1.82 2.00 1.60 1.18 1.34 -
P/RPS 0.45 0.76 1.25 2.74 0.50 0.46 0.80 -31.78%
P/EPS -1.33 -5.94 -12.57 -67.34 -4.61 -4.18 -5.95 -63.06%
EY -75.15 -16.84 -7.96 -1.49 -21.67 -23.95 -16.80 170.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.46 0.53 0.57 0.45 0.32 0.36 21.07%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 22/11/02 29/08/02 30/05/02 28/02/02 29/11/01 30/08/01 -
Price 1.43 1.46 1.64 1.99 1.93 1.86 1.37 -
P/RPS 0.50 0.73 1.12 2.73 0.61 0.72 0.81 -27.43%
P/EPS -1.46 -5.74 -11.33 -67.00 -5.57 -6.58 -6.09 -61.30%
EY -68.32 -17.42 -8.83 -1.49 -17.96 -15.19 -16.43 157.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.44 0.48 0.56 0.54 0.51 0.37 26.98%

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