[HIRO] QoQ Quarter Result on 30-Jun-2007 [#2]

Stock
[HIRO] HIROTAKO HOLDINGS BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -40.27%
YoY- -63.27%
Quarter Report
Latest QR
Upcoming QR
HIRO's Result
HIRO's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 42,210 34,310 31,974 30,181 27,730 30,201 35,016 13.25%
PBT 7,178 6,150 7,267 3,397 3,783 3,182 6,033 12.27%
Tax -2,047 211 -3,603 -1,599 -1,000 -751 -1,589 18.37%
NP 5,131 6,361 3,664 1,798 2,783 2,431 4,444 10.04%
-
NP to SH 2,648 4,220 1,969 764 1,279 660 2,602 1.17%
-
Tax Rate 28.52% -3.43% 49.58% 47.07% 26.43% 23.60% 26.34% -
Total Cost 37,079 27,949 28,310 28,383 24,947 27,770 30,572 13.71%
-
Net Worth 165,499 155,815 152,597 145,923 155,078 77,615 152,966 5.38%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - 6,563 - - - 3,153 -
Div Payout % - - 333.33% - - - 121.21% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 165,499 155,815 152,597 145,923 155,078 77,615 152,966 5.38%
NOSH 165,499 162,307 82,041 76,400 79,937 77,615 78,848 63.86%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 12.16% 18.54% 11.46% 5.96% 10.04% 8.05% 12.69% -
ROE 1.60% 2.71% 1.29% 0.52% 0.82% 0.85% 1.70% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 25.50 21.14 38.97 39.50 34.69 38.91 44.41 -30.89%
EPS 1.60 2.60 2.40 1.00 1.60 0.40 3.30 -38.25%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 4.00 -
NAPS 1.00 0.96 1.86 1.91 1.94 1.00 1.94 -35.68%
Adjusted Per Share Value based on latest NOSH - 76,400
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 9.85 8.01 7.46 7.04 6.47 7.05 8.17 13.26%
EPS 0.62 0.98 0.46 0.18 0.30 0.15 0.61 1.08%
DPS 0.00 0.00 1.53 0.00 0.00 0.00 0.74 -
NAPS 0.3863 0.3637 0.3562 0.3406 0.362 0.1812 0.357 5.39%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.55 0.61 0.58 0.65 0.59 0.60 0.56 -
P/RPS 2.16 2.89 1.49 1.65 1.70 1.54 1.26 43.19%
P/EPS 34.38 23.46 24.17 65.00 36.87 70.56 16.97 60.04%
EY 2.91 4.26 4.14 1.54 2.71 1.42 5.89 -37.47%
DY 0.00 0.00 13.79 0.00 0.00 0.00 7.14 -
P/NAPS 0.55 0.64 0.31 0.34 0.30 0.60 0.29 53.15%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 26/05/08 28/02/08 29/11/07 29/08/07 03/08/07 01/03/07 27/11/06 -
Price 0.54 0.59 0.59 0.57 0.64 0.62 0.55 -
P/RPS 2.12 2.79 1.51 1.44 1.84 1.59 1.24 42.93%
P/EPS 33.75 22.69 24.58 57.00 40.00 72.91 16.67 59.97%
EY 2.96 4.41 4.07 1.75 2.50 1.37 6.00 -37.53%
DY 0.00 0.00 13.56 0.00 0.00 0.00 7.27 -
P/NAPS 0.54 0.61 0.32 0.30 0.33 0.62 0.28 54.87%

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