[HOHUP] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
22-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -17.77%
YoY- -33.64%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 189,330 170,099 169,554 154,560 176,741 186,041 190,226 -0.31%
PBT -51,876 -57,927 -57,700 -20,259 -15,303 -21,840 -23,543 69.57%
Tax 296 -852 -290 -416 -2,253 11,191 14,674 -92.64%
NP -51,580 -58,779 -57,990 -20,675 -17,556 -10,649 -8,869 224.44%
-
NP to SH -51,580 -58,779 -57,990 -20,675 -17,556 -21,017 -22,376 74.76%
-
Tax Rate - - - - - - - -
Total Cost 240,910 228,878 227,544 175,235 194,297 196,690 199,095 13.59%
-
Net Worth 116,800 157,724 156,102 198,030 204,629 211,562 214,744 -33.44%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 116,800 157,724 156,102 198,030 204,629 211,562 214,744 -33.44%
NOSH 58,400 59,744 60,039 60,009 60,008 59,932 59,984 -1.77%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -27.24% -34.56% -34.20% -13.38% -9.93% -5.72% -4.66% -
ROE -44.16% -37.27% -37.15% -10.44% -8.58% -9.93% -10.42% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 324.20 284.71 282.40 257.56 294.53 310.42 317.13 1.48%
EPS -88.32 -98.38 -96.59 -34.45 -29.26 -35.07 -37.30 77.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.64 2.60 3.30 3.41 3.53 3.58 -32.24%
Adjusted Per Share Value based on latest NOSH - 60,009
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 36.53 32.82 32.71 29.82 34.10 35.89 36.70 -0.30%
EPS -9.95 -11.34 -11.19 -3.99 -3.39 -4.05 -4.32 74.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2253 0.3043 0.3012 0.3821 0.3948 0.4082 0.4143 -33.45%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.32 1.32 1.30 1.51 1.82 2.00 1.60 -
P/RPS 0.41 0.46 0.46 0.59 0.62 0.64 0.50 -12.42%
P/EPS -1.49 -1.34 -1.35 -4.38 -6.22 -5.70 -4.29 -50.68%
EY -66.91 -74.53 -74.30 -22.82 -16.07 -17.53 -23.31 102.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.50 0.50 0.46 0.53 0.57 0.45 29.17%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 27/08/03 27/05/03 28/02/03 22/11/02 29/08/02 30/05/02 28/02/02 -
Price 1.64 1.28 1.43 1.46 1.64 1.99 1.93 -
P/RPS 0.51 0.45 0.51 0.57 0.56 0.64 0.61 -11.28%
P/EPS -1.86 -1.30 -1.48 -4.24 -5.61 -5.67 -5.17 -49.51%
EY -53.85 -76.86 -67.54 -23.60 -17.84 -17.62 -19.33 98.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.48 0.55 0.44 0.48 0.56 0.54 32.21%

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