[HOHUP] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 93.99%
YoY- -44.33%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 54,170 51,289 62,967 44,285 49,672 32,406 43,736 15.28%
PBT 2,311 -111 -675 -1,777 -42,170 -7,254 -6,726 -
Tax -2,495 -2,635 967 -792 -562 683 6,726 -
NP -184 -2,746 292 -2,569 -42,732 -6,571 0 -
-
NP to SH -184 -2,746 292 -2,569 -42,732 -6,571 -6,907 -91.02%
-
Tax Rate 107.96% - - - - - - -
Total Cost 54,354 54,035 62,675 46,854 92,404 38,977 43,736 15.54%
-
Net Worth 160,061 155,208 154,176 157,724 156,102 198,030 204,629 -15.06%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 160,061 155,208 154,176 157,724 156,102 198,030 204,629 -15.06%
NOSH 61,800 59,695 58,400 59,744 60,039 60,009 60,008 1.97%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -0.34% -5.35% 0.46% -5.80% -86.03% -20.28% 0.00% -
ROE -0.11% -1.77% 0.19% -1.63% -27.37% -3.32% -3.38% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 87.65 85.92 107.82 74.12 82.73 54.00 72.88 13.05%
EPS -0.50 -4.60 0.50 -4.30 -71.20 -10.95 -11.51 -87.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.59 2.60 2.64 2.64 2.60 3.30 3.41 -16.71%
Adjusted Per Share Value based on latest NOSH - 59,744
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 10.45 9.89 12.15 8.54 9.58 6.25 8.44 15.26%
EPS -0.04 -0.53 0.06 -0.50 -8.24 -1.27 -1.33 -90.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3088 0.2994 0.2974 0.3043 0.3012 0.3821 0.3948 -15.07%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 3.04 2.15 1.32 1.32 1.30 1.51 1.82 -
P/RPS 3.47 2.50 1.22 1.78 1.57 2.80 2.50 24.35%
P/EPS -1,021.04 -46.74 264.00 -30.70 -1.83 -13.79 -15.81 1497.50%
EY -0.10 -2.14 0.38 -3.26 -54.75 -7.25 -6.32 -93.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.83 0.50 0.50 0.50 0.46 0.53 69.29%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 21/11/03 27/08/03 27/05/03 28/02/03 22/11/02 29/08/02 -
Price 2.29 2.86 1.64 1.28 1.43 1.46 1.64 -
P/RPS 2.61 3.33 1.52 1.73 1.73 2.70 2.25 10.37%
P/EPS -769.14 -62.17 328.00 -29.77 -2.01 -13.33 -14.25 1317.87%
EY -0.13 -1.61 0.30 -3.36 -49.77 -7.50 -7.02 -92.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.10 0.62 0.48 0.55 0.44 0.48 49.62%

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