[HOHUP] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -233.55%
YoY- 58.07%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 97,302 92,531 86,982 128,431 147,288 173,019 174,108 -32.22%
PBT -36,652 -31,512 -33,824 -7,474 -1,032 2,034 6,091 -
Tax 122 -1,349 -1,324 -4,224 -3,912 -3,154 -3,476 -
NP -36,530 -32,861 -35,148 -11,698 -4,944 -1,120 2,615 -
-
NP to SH -38,103 -33,266 -35,101 -5,617 -1,684 579 3,872 -
-
Tax Rate - - - - - 155.06% 57.07% -
Total Cost 133,832 125,392 122,130 140,129 152,232 174,139 171,493 -15.27%
-
Net Worth 114,229 121,163 142,806 146,855 151,753 155,090 95,999 12.32%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 114,229 121,163 142,806 146,855 151,753 155,090 95,999 12.32%
NOSH 101,990 101,818 102,004 101,982 101,847 102,033 95,999 4.12%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -37.54% -35.51% -40.41% -9.11% -3.36% -0.65% 1.50% -
ROE -33.36% -27.46% -24.58% -3.82% -1.11% 0.37% 4.03% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 95.40 90.88 85.27 125.93 144.62 169.57 181.36 -34.91%
EPS -37.36 -32.67 -34.41 -5.51 -1.65 0.57 4.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.19 1.40 1.44 1.49 1.52 1.00 7.87%
Adjusted Per Share Value based on latest NOSH - 101,982
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 18.77 17.85 16.78 24.78 28.42 33.38 33.59 -32.22%
EPS -7.35 -6.42 -6.77 -1.08 -0.32 0.11 0.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2204 0.2338 0.2755 0.2833 0.2928 0.2992 0.1852 12.33%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.67 0.71 0.56 0.51 0.58 0.68 0.40 -
P/RPS 0.70 0.78 0.66 0.40 0.40 0.40 0.22 116.78%
P/EPS -1.79 -2.17 -1.63 -9.26 -35.08 119.83 9.92 -
EY -55.76 -46.02 -61.45 -10.80 -2.85 0.83 10.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.60 0.40 0.35 0.39 0.45 0.40 31.13%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 22/08/07 28/02/07 30/11/06 13/09/06 31/05/06 22/02/06 -
Price 0.92 0.72 0.66 0.64 0.55 0.61 0.49 -
P/RPS 0.96 0.79 0.77 0.51 0.38 0.36 0.27 133.49%
P/EPS -2.46 -2.20 -1.92 -11.62 -33.26 107.50 12.15 -
EY -40.61 -45.38 -52.14 -8.61 -3.01 0.93 8.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.61 0.47 0.44 0.37 0.40 0.49 41.08%

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