[HOHUP] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
17-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 109.4%
YoY- 141.76%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 5,802 14,427 4,510 9,733 6,725 6,704 10,085 -30.85%
PBT -12,057 -2,454 -3,984 902 -6,927 10 -5,059 78.51%
Tax 2,285 0 -173 -29 0 0 0 -
NP -9,772 -2,454 -4,157 873 -6,927 10 -5,059 55.16%
-
NP to SH -8,999 -2,619 -3,735 631 -6,710 32 -5,036 47.30%
-
Tax Rate - - - 3.22% - 0.00% - -
Total Cost 15,574 16,881 8,667 8,860 13,652 6,694 15,144 1.88%
-
Net Worth -51,014 -41,781 -39,799 -24,946 -34,587 -92,799 -29,623 43.72%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth -51,014 -41,781 -39,799 -24,946 -34,587 -92,799 -29,623 43.72%
NOSH 102,029 101,906 102,049 73,372 98,821 320,000 105,798 -2.39%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -168.42% -17.01% -92.17% 8.97% -103.00% 0.15% -50.16% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 5.69 14.16 4.42 13.27 6.81 2.10 9.53 -29.11%
EPS -8.82 -2.57 -3.66 0.86 -6.79 0.01 -4.76 50.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.50 -0.41 -0.39 -0.34 -0.35 -0.29 -0.28 47.24%
Adjusted Per Share Value based on latest NOSH - 73,372
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 1.12 2.78 0.87 1.88 1.30 1.29 1.95 -30.92%
EPS -1.74 -0.51 -0.72 0.12 -1.29 0.01 -0.97 47.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0984 -0.0806 -0.0768 -0.0481 -0.0667 -0.179 -0.0572 43.61%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.74 0.49 0.58 0.71 0.82 0.45 0.61 -
P/RPS 13.01 3.46 13.12 5.35 12.05 21.48 6.40 60.54%
P/EPS -8.39 -19.07 -15.85 82.56 -12.08 4,500.00 -12.82 -24.64%
EY -11.92 -5.24 -6.31 1.21 -8.28 0.02 -7.80 32.70%
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
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 04/05/12 28/02/12 17/11/11 25/08/11 27/05/11 25/02/11 -
Price 0.69 0.45 0.47 0.71 0.75 0.73 0.50 -
P/RPS 12.13 3.18 10.63 5.35 11.02 34.84 5.25 74.85%
P/EPS -7.82 -17.51 -12.84 82.56 -11.05 7,300.00 -10.50 -17.85%
EY -12.78 -5.71 -7.79 1.21 -9.05 0.01 -9.52 21.71%
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