[HOHUP] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
04-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 74.69%
YoY- -8284.38%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 39,976 26,851 20,229 14,427 29,998 23,162 13,430 106.24%
PBT -16,707 -16,732 -14,512 -2,454 -10,615 -6,015 -6,917 79.53%
Tax 4,949 4,592 2,286 0 -201 -29 0 -
NP -11,758 -12,140 -12,226 -2,454 -10,816 -6,044 -6,917 42.20%
-
NP to SH -12,108 -12,275 -11,617 -2,619 -10,346 -6,046 -6,678 48.42%
-
Tax Rate - - - - - - - -
Total Cost 51,734 38,991 32,455 16,881 40,814 29,206 20,347 85.76%
-
Net Worth -52,028 -52,038 -50,996 -41,781 -39,776 -34,665 -34,473 31.41%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth -52,028 -52,038 -50,996 -41,781 -39,776 -34,665 -34,473 31.41%
NOSH 102,016 102,036 101,992 101,906 101,991 101,956 98,495 2.35%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -29.41% -45.21% -60.44% -17.01% -36.06% -26.09% -51.50% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 39.19 26.32 19.83 14.16 29.41 22.72 13.64 101.45%
EPS -11.87 -12.03 -11.39 -2.57 -10.14 -5.93 -6.78 45.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.51 -0.51 -0.50 -0.41 -0.39 -0.34 -0.35 28.38%
Adjusted Per Share Value based on latest NOSH - 101,906
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 7.71 5.18 3.90 2.78 5.79 4.47 2.59 106.25%
EPS -2.34 -2.37 -2.24 -0.51 -2.00 -1.17 -1.29 48.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.1004 -0.1004 -0.0984 -0.0806 -0.0767 -0.0669 -0.0665 31.44%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.69 0.68 0.74 0.49 0.58 0.71 0.82 -
P/RPS 1.76 2.58 3.73 3.46 1.97 3.13 6.01 -55.73%
P/EPS -5.81 -5.65 -6.50 -19.07 -5.72 -11.97 -12.09 -38.51%
EY -17.20 -17.69 -15.39 -5.24 -17.49 -8.35 -8.27 62.57%
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
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 22/11/12 29/08/12 04/05/12 28/02/12 17/11/11 25/08/11 -
Price 0.655 0.75 0.69 0.45 0.47 0.71 0.75 -
P/RPS 1.67 2.85 3.48 3.18 1.60 3.13 5.50 -54.66%
P/EPS -5.52 -6.23 -6.06 -17.51 -4.63 -11.97 -11.06 -36.94%
EY -18.12 -16.04 -16.51 -5.71 -21.58 -8.35 -9.04 58.63%
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