[HOHUP] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 93.3%
YoY- 99.57%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 40,410 26,210 46,949 54,170 51,289 62,967 44,285 -5.90%
PBT -12,025 -6,922 -1,488 2,311 -111 -675 -1,777 256.52%
Tax 1,473 1,145 -1,376 -2,495 -2,635 967 -792 -
NP -10,552 -5,777 -2,864 -184 -2,746 292 -2,569 155.81%
-
NP to SH -10,552 -5,777 -2,864 -184 -2,746 292 -2,569 155.81%
-
Tax Rate - - - 107.96% - - - -
Total Cost 50,962 31,987 49,813 54,354 54,035 62,675 46,854 5.74%
-
Net Worth 160,745 165,620 166,296 160,061 155,208 154,176 157,724 1.26%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 160,745 165,620 166,296 160,061 155,208 154,176 157,724 1.26%
NOSH 98,616 95,734 92,387 61,800 59,695 58,400 59,744 39.54%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -26.11% -22.04% -6.10% -0.34% -5.35% 0.46% -5.80% -
ROE -6.56% -3.49% -1.72% -0.11% -1.77% 0.19% -1.63% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 40.98 27.38 50.82 87.65 85.92 107.82 74.12 -32.56%
EPS -10.70 -6.00 -3.10 -0.50 -4.60 0.50 -4.30 83.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.73 1.80 2.59 2.60 2.64 2.64 -27.42%
Adjusted Per Share Value based on latest NOSH - 61,800
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 7.80 5.06 9.06 10.45 9.89 12.15 8.54 -5.84%
EPS -2.04 -1.11 -0.55 -0.04 -0.53 0.06 -0.50 154.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3101 0.3195 0.3208 0.3088 0.2994 0.2974 0.3043 1.26%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.46 1.76 2.14 3.04 2.15 1.32 1.32 -
P/RPS 3.56 6.43 4.21 3.47 2.50 1.22 1.78 58.53%
P/EPS -13.64 -29.17 -69.03 -1,021.04 -46.74 264.00 -30.70 -41.68%
EY -7.33 -3.43 -1.45 -0.10 -2.14 0.38 -3.26 71.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.02 1.19 1.17 0.83 0.50 0.50 47.81%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 24/08/04 27/05/04 25/02/04 21/11/03 27/08/03 27/05/03 -
Price 1.17 1.47 1.59 2.29 2.86 1.64 1.28 -
P/RPS 2.86 5.37 3.13 2.61 3.33 1.52 1.73 39.68%
P/EPS -10.93 -24.36 -51.29 -769.14 -62.17 328.00 -29.77 -48.63%
EY -9.15 -4.11 -1.95 -0.13 -1.61 0.30 -3.36 94.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.85 0.88 0.88 1.10 0.62 0.48 30.94%

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