[HOVID] QoQ Cumulative Quarter Result on 31-Dec-2005 [#2]

Stock
[HOVID] HOVID BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 91.77%
YoY- 20.38%
Quarter Report
Latest QR
Upcoming QR
HOVID's Result
HOVID's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 42,977 146,580 102,243 66,091 31,610 117,751 74,578 -30.72%
PBT 7,222 27,456 18,264 10,103 5,350 27,081 9,379 -15.97%
Tax -1,310 -4,855 -3,059 -4,089 -900 -1,501 -1,936 -22.90%
NP 5,912 22,601 15,205 6,014 4,450 25,580 7,443 -14.22%
-
NP to SH 4,120 17,020 11,024 6,014 3,136 23,195 7,443 -32.55%
-
Tax Rate 18.14% 17.68% 16.75% 40.47% 16.82% 5.54% 20.64% -
Total Cost 37,065 123,979 87,038 60,077 27,160 92,171 67,135 -32.67%
-
Net Worth 119,022 115,492 0 134,599 0 61,996 71,853 39.95%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 5,340 - - - - - - -
Div Payout % 129.63% - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 119,022 115,492 0 134,599 0 61,996 71,853 39.95%
NOSH 152,592 151,964 153,111 95,460 95,030 95,378 95,423 36.70%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 13.76% 15.42% 14.87% 9.10% 14.08% 21.72% 9.98% -
ROE 3.46% 14.74% 0.00% 4.47% 0.00% 37.41% 10.36% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 28.16 96.46 66.78 69.23 33.26 123.46 78.16 -49.33%
EPS 2.70 11.20 1.40 6.30 2.10 25.00 7.80 -50.66%
DPS 3.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.76 0.00 1.41 0.00 0.65 0.753 2.37%
Adjusted Per Share Value based on latest NOSH - 95,933
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 5.20 17.74 12.38 8.00 3.83 14.25 9.03 -30.76%
EPS 0.50 2.06 1.33 0.73 0.38 2.81 0.90 -32.39%
DPS 0.65 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1441 0.1398 0.00 0.1629 0.00 0.075 0.087 39.94%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 - -
Price 0.32 0.32 0.29 0.25 0.37 0.34 0.00 -
P/RPS 1.14 0.33 0.43 0.36 1.11 0.28 0.00 -
P/EPS 11.85 2.86 4.03 3.97 11.21 1.40 0.00 -
EY 8.44 35.00 24.83 25.20 8.92 71.53 0.00 -
DY 10.94 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.42 0.00 0.18 0.00 0.52 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 20/11/06 28/08/06 30/05/06 28/02/06 03/01/06 29/08/05 06/06/05 -
Price 0.34 0.32 0.31 0.25 0.25 0.35 0.34 -
P/RPS 1.21 0.33 0.46 0.36 0.75 0.28 0.44 96.16%
P/EPS 12.59 2.86 4.31 3.97 7.58 1.44 4.36 102.64%
EY 7.94 35.00 23.23 25.20 13.20 69.48 22.94 -50.67%
DY 10.29 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.42 0.00 0.18 0.00 0.54 0.45 -1.48%

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