[HOHUP] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -112.34%
YoY- 21.93%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 65,123 55,662 8,839 5,676 80,149 59,038 30,502 65.57%
PBT -16,093 -9,527 -8,322 -4,277 -33,387 -22,583 -7,790 61.99%
Tax 2,451 1,467 0 329 -1,309 -1,330 -1,414 -
NP -13,642 -8,060 -8,322 -3,948 -34,696 -23,913 -9,204 29.90%
-
NP to SH -13,606 -8,050 -8,310 -4,258 34,519 -23,787 -9,105 30.61%
-
Tax Rate - - - - - - - -
Total Cost 78,765 63,722 17,161 9,624 114,845 82,951 39,706 57.67%
-
Net Worth -30,828 -24,555 -23,336 -19,284 -15,222 -5,100 9,176 -
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth -30,828 -24,555 -23,336 -19,284 -15,222 -5,100 9,176 -
NOSH 106,303 106,763 101,465 101,498 101,483 102,002 101,959 2.81%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -20.95% -14.48% -94.15% -69.56% -43.29% -40.50% -30.18% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -99.22% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 61.26 52.14 8.71 5.59 78.98 57.88 29.92 61.03%
EPS -13.20 -7.54 -8.19 -3.87 -33.84 -23.32 -8.93 29.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.29 -0.23 -0.23 -0.19 -0.15 -0.05 0.09 -
Adjusted Per Share Value based on latest NOSH - 101,498
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 12.56 10.74 1.71 1.10 15.46 11.39 5.88 65.63%
EPS -2.62 -1.55 -1.60 -0.82 6.66 -4.59 -1.76 30.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0595 -0.0474 -0.045 -0.0372 -0.0294 -0.0098 0.0177 -
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.61 0.49 0.50 0.84 0.88 0.58 0.60 -
P/RPS 1.00 0.94 5.74 15.02 1.11 1.00 2.01 -37.13%
P/EPS -4.77 -6.50 -6.11 -20.02 2.59 -2.49 -6.72 -20.37%
EY -20.98 -15.39 -16.38 -4.99 38.65 -40.21 -14.88 25.65%
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 0.00 6.67 -
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 25/11/10 24/08/10 31/05/10 25/02/10 25/11/09 25/08/09 -
Price 0.50 0.64 0.52 0.46 1.00 0.40 0.58 -
P/RPS 0.82 1.23 5.97 8.23 1.27 0.69 1.94 -43.59%
P/EPS -3.91 -8.49 -6.35 -10.97 2.94 -1.72 -6.49 -28.60%
EY -25.60 -11.78 -15.75 -9.12 34.01 -58.30 -15.40 40.19%
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 0.00 6.44 -

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