[HOHUP] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 57.16%
YoY- -11.48%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 159,321 113,569 73,159 46,949 212,711 158,541 107,252 30.03%
PBT -34,766 -20,935 -8,410 -1,488 -252 -2,563 -2,452 481.12%
Tax 1,615 1,392 -231 -1,376 -6,434 -2,460 175 337.01%
NP -33,151 -19,543 -8,641 -2,864 -6,686 -5,023 -2,277 491.42%
-
NP to SH -33,151 -19,543 -8,641 -2,864 -6,686 -5,023 -2,277 491.42%
-
Tax Rate - - - - - - - -
Total Cost 192,472 133,112 81,800 49,813 219,397 163,564 109,529 45.37%
-
Net Worth 142,155 161,700 169,069 166,296 155,338 155,473 158,191 -6.84%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 142,155 161,700 169,069 166,296 155,338 155,473 158,191 -6.84%
NOSH 94,770 99,203 97,728 92,387 59,745 59,797 59,921 35.55%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -20.81% -17.21% -11.81% -6.10% -3.14% -3.17% -2.12% -
ROE -23.32% -12.09% -5.11% -1.72% -4.30% -3.23% -1.44% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 168.11 114.48 74.86 50.82 356.03 265.13 178.99 -4.07%
EPS -33.50 -19.70 -8.90 -3.10 -11.10 -8.40 -3.80 323.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.63 1.73 1.80 2.60 2.60 2.64 -31.28%
Adjusted Per Share Value based on latest NOSH - 92,387
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 30.74 21.91 14.11 9.06 41.04 30.59 20.69 30.04%
EPS -6.40 -3.77 -1.67 -0.55 -1.29 -0.97 -0.44 491.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2743 0.312 0.3262 0.3208 0.2997 0.2999 0.3052 -6.83%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.06 1.46 1.76 2.14 3.04 2.15 1.32 -
P/RPS 0.63 1.28 2.35 4.21 0.85 0.81 0.74 -10.12%
P/EPS -3.03 -7.41 -19.91 -69.03 -27.17 -25.60 -34.74 -80.18%
EY -33.00 -13.49 -5.02 -1.45 -3.68 -3.91 -2.88 404.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.90 1.02 1.19 1.17 0.83 0.50 26.20%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 26/11/04 24/08/04 27/05/04 25/02/04 21/11/03 27/08/03 -
Price 0.90 1.17 1.47 1.59 2.29 2.86 1.64 -
P/RPS 0.54 1.02 1.96 3.13 0.64 1.08 0.92 -29.78%
P/EPS -2.57 -5.94 -16.63 -51.29 -20.46 -34.05 -43.16 -84.62%
EY -38.87 -16.84 -6.01 -1.95 -4.89 -2.94 -2.32 549.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.72 0.85 0.88 0.88 1.10 0.62 -2.15%

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