[HOHUP] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -18.41%
YoY- -28.53%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 48,827 39,976 31,361 34,472 35,395 27,672 33,247 29.17%
PBT -13,402 -16,692 -20,714 -17,593 -12,463 -9,999 -11,074 13.55%
Tax 4,949 4,949 4,418 2,083 -202 -202 -29 -
NP -8,453 -11,743 -16,296 -15,510 -12,665 -10,201 -11,103 -16.60%
-
NP to SH -9,097 -12,090 -16,009 -14,720 -12,431 -9,781 -11,082 -12.31%
-
Tax Rate - - - - - - - -
Total Cost 57,280 51,719 47,657 49,982 48,060 37,873 44,350 18.57%
-
Net Worth -50,675 -52,133 -52,354 -51,014 -41,781 -39,799 0 -
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth -50,675 -52,133 -52,354 -51,014 -41,781 -39,799 0 -
NOSH 101,351 102,222 102,656 102,029 101,906 102,049 73,372 24.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -17.31% -29.38% -51.96% -44.99% -35.78% -36.86% -33.40% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 48.18 39.11 30.55 33.79 34.73 27.12 45.31 4.17%
EPS -8.98 -11.83 -15.59 -14.43 -12.20 -9.58 -15.10 -29.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.50 -0.51 -0.51 -0.50 -0.41 -0.39 0.00 -
Adjusted Per Share Value based on latest NOSH - 102,029
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 9.42 7.71 6.05 6.65 6.83 5.34 6.41 29.22%
EPS -1.76 -2.33 -3.09 -2.84 -2.40 -1.89 -2.14 -12.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0978 -0.1006 -0.101 -0.0984 -0.0806 -0.0768 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.625 0.69 0.68 0.74 0.49 0.58 0.71 -
P/RPS 1.30 1.76 2.23 2.19 1.41 2.14 1.57 -11.81%
P/EPS -6.96 -5.83 -4.36 -5.13 -4.02 -6.05 -4.70 29.88%
EY -14.36 -17.14 -22.93 -19.50 -24.89 -16.53 -21.27 -23.02%
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
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 23/05/13 25/02/13 22/11/12 29/08/12 04/05/12 28/02/12 17/11/11 -
Price 0.805 0.655 0.75 0.69 0.45 0.47 0.71 -
P/RPS 1.67 1.67 2.46 2.04 1.30 1.73 1.57 4.19%
P/EPS -8.97 -5.54 -4.81 -4.78 -3.69 -4.90 -4.70 53.80%
EY -11.15 -18.06 -20.79 -20.91 -27.11 -20.39 -21.27 -34.96%
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