[HOHUP] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 100.24%
YoY- 100.75%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 29,998 23,162 13,430 6,704 65,123 55,662 8,839 125.33%
PBT -10,615 -6,015 -6,917 10 -16,093 -9,527 -8,322 17.56%
Tax -201 -29 0 0 2,451 1,467 0 -
NP -10,816 -6,044 -6,917 10 -13,642 -8,060 -8,322 19.03%
-
NP to SH -10,346 -6,046 -6,678 32 -13,606 -8,050 -8,310 15.68%
-
Tax Rate - - - 0.00% - - - -
Total Cost 40,814 29,206 20,347 6,694 78,765 63,722 17,161 77.89%
-
Net Worth -39,776 -34,665 -34,473 -92,799 -30,828 -24,555 -23,336 42.55%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth -39,776 -34,665 -34,473 -92,799 -30,828 -24,555 -23,336 42.55%
NOSH 101,991 101,956 98,495 320,000 106,303 106,763 101,465 0.34%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -36.06% -26.09% -51.50% 0.15% -20.95% -14.48% -94.15% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 29.41 22.72 13.64 2.10 61.26 52.14 8.71 124.57%
EPS -10.14 -5.93 -6.78 0.01 -13.20 -7.54 -8.19 15.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.39 -0.34 -0.35 -0.29 -0.29 -0.23 -0.23 42.06%
Adjusted Per Share Value based on latest NOSH - 320,000
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 5.79 4.47 2.59 1.29 12.56 10.74 1.71 124.98%
EPS -2.00 -1.17 -1.29 0.01 -2.62 -1.55 -1.60 15.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0767 -0.0669 -0.0665 -0.179 -0.0595 -0.0474 -0.045 42.54%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.58 0.71 0.82 0.45 0.61 0.49 0.50 -
P/RPS 1.97 3.13 6.01 21.48 1.00 0.94 5.74 -50.88%
P/EPS -5.72 -11.97 -12.09 4,500.00 -4.77 -6.50 -6.11 -4.29%
EY -17.49 -8.35 -8.27 0.02 -20.98 -15.39 -16.38 4.45%
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 0.00 -
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 17/11/11 25/08/11 27/05/11 25/02/11 25/11/10 24/08/10 -
Price 0.47 0.71 0.75 0.73 0.50 0.64 0.52 -
P/RPS 1.60 3.13 5.50 34.84 0.82 1.23 5.97 -58.33%
P/EPS -4.63 -11.97 -11.06 7,300.00 -3.91 -8.49 -6.35 -18.94%
EY -21.58 -8.35 -9.04 0.01 -25.60 -11.78 -15.75 23.29%
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 0.00 -

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