[HOHUP] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 1620.0%
YoY- 171.67%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 82,416 47,846 61,586 16,654 23,278 13,125 6,622 437.87%
PBT 11,326 9,025 4,235 6,153 836 38 -2,219 -
Tax 0 7,487 0 0 0 358 2,306 -
NP 11,326 16,512 4,235 6,153 836 396 87 2476.28%
-
NP to SH 11,312 12,899 2,773 6,450 375 184 -657 -
-
Tax Rate 0.00% -82.96% 0.00% 0.00% 0.00% -942.11% - -
Total Cost 71,090 31,334 57,351 10,501 22,442 12,729 6,535 391.66%
-
Net Worth 50,954 82,594 -42,818 -44,905 -50,675 -52,133 -52,354 -
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 50,954 82,594 -42,818 -44,905 -50,675 -52,133 -52,354 -
NOSH 169,849 101,968 101,948 102,056 101,351 102,222 102,656 39.93%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 13.74% 34.51% 6.88% 36.95% 3.59% 3.02% 1.31% -
ROE 22.20% 15.62% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 48.52 46.92 60.41 16.32 22.97 12.84 6.45 284.39%
EPS 6.66 12.65 2.72 6.32 0.37 0.18 -0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.81 -0.42 -0.44 -0.50 -0.51 -0.51 -
Adjusted Per Share Value based on latest NOSH - 102,056
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 15.90 9.23 11.88 3.21 4.49 2.53 1.28 437.18%
EPS 2.18 2.49 0.53 1.24 0.07 0.04 -0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0983 0.1593 -0.0826 -0.0866 -0.0978 -0.1006 -0.101 -
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.47 1.21 1.27 0.835 0.625 0.69 0.68 -
P/RPS 3.03 2.58 2.10 5.12 2.72 5.37 10.54 -56.47%
P/EPS 22.07 9.57 46.69 13.21 168.92 383.33 -106.25 -
EY 4.53 10.45 2.14 7.57 0.59 0.26 -0.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.90 1.49 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 24/04/14 27/02/14 29/11/13 20/08/13 23/05/13 25/02/13 22/11/12 -
Price 1.67 1.53 1.21 1.38 0.805 0.655 0.75 -
P/RPS 3.44 3.26 2.00 8.46 3.50 5.10 11.63 -55.63%
P/EPS 25.08 12.09 44.49 21.84 217.57 363.89 -117.19 -
EY 3.99 8.27 2.25 4.58 0.46 0.27 -0.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.57 1.89 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