[HOHUP] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
24-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -110.31%
YoY- 77.57%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 136,501 159,321 167,739 178,618 215,375 212,711 208,213 -24.51%
PBT -31,760 -34,266 -18,124 -6,210 37 -252 -44,733 -20.39%
Tax 2,497 1,465 -1,253 -5,361 -5,539 -4,955 -3,022 -
NP -29,263 -32,801 -19,377 -11,571 -5,502 -5,207 -47,755 -27.83%
-
NP to SH -29,263 -32,801 -19,377 -11,571 -5,502 -5,207 -47,755 -27.83%
-
Tax Rate - - - - 14,970.27% - - -
Total Cost 165,764 192,122 187,116 190,189 220,877 217,918 255,968 -25.12%
-
Net Worth 145,928 142,875 160,745 165,620 166,296 160,061 155,208 -4.02%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 145,928 142,875 160,745 165,620 166,296 160,061 155,208 -4.02%
NOSH 97,285 94,619 98,616 95,734 92,387 61,800 59,695 38.44%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -21.44% -20.59% -11.55% -6.48% -2.55% -2.45% -22.94% -
ROE -20.05% -22.96% -12.05% -6.99% -3.31% -3.25% -30.77% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 140.31 168.38 170.09 186.58 233.12 344.19 348.79 -45.47%
EPS -30.08 -34.67 -19.65 -12.09 -5.96 -8.43 -80.00 -47.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.51 1.63 1.73 1.80 2.59 2.60 -30.67%
Adjusted Per Share Value based on latest NOSH - 95,734
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 26.33 30.74 32.36 34.46 41.55 41.04 40.17 -24.52%
EPS -5.65 -6.33 -3.74 -2.23 -1.06 -1.00 -9.21 -27.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2815 0.2756 0.3101 0.3195 0.3208 0.3088 0.2994 -4.02%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.76 1.06 1.46 1.76 2.14 3.04 2.15 -
P/RPS 0.54 0.63 0.86 0.94 0.92 0.88 0.62 -8.79%
P/EPS -2.53 -3.06 -7.43 -14.56 -35.93 -36.08 -2.69 -4.00%
EY -39.58 -32.70 -13.46 -6.87 -2.78 -2.77 -37.21 4.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.70 0.90 1.02 1.19 1.17 0.83 -27.70%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/05/05 25/02/05 26/11/04 24/08/04 27/05/04 25/02/04 21/11/03 -
Price 0.69 0.90 1.17 1.47 1.59 2.29 2.86 -
P/RPS 0.49 0.53 0.69 0.79 0.68 0.67 0.82 -29.03%
P/EPS -2.29 -2.60 -5.95 -12.16 -26.70 -27.18 -3.58 -25.74%
EY -43.59 -38.52 -16.79 -8.22 -3.75 -3.68 -27.97 34.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.60 0.72 0.85 0.88 0.88 1.10 -44.04%

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