[HOHUP] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 7.16%
YoY- -41.82%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 54,029 68,712 75,692 89,294 91,583 93,749 91,386 -29.62%
PBT -31,024 -29,267 -30,492 -65,346 -70,272 -76,869 -56,454 -32.98%
Tax -2,827 -4,241 -4,570 3,726 3,929 4,968 -254 400.70%
NP -33,851 -33,508 -35,062 -61,620 -66,343 -71,901 -56,708 -29.17%
-
NP to SH -34,087 -33,685 -34,977 -61,620 -66,371 -72,130 -56,948 -29.04%
-
Tax Rate - - - - - - - -
Total Cost 87,880 102,220 110,754 150,914 157,926 165,650 148,094 -29.45%
-
Net Worth -21,479 -19,284 -15,225 -5,101 9,178 13,252 18,358 -
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth -21,479 -19,284 -15,225 -5,101 9,178 13,252 18,358 -
NOSH 93,387 101,498 101,500 102,029 101,983 101,943 101,991 -5.72%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -62.65% -48.77% -46.32% -69.01% -72.44% -76.70% -62.05% -
ROE 0.00% 0.00% 0.00% 0.00% -723.11% -544.27% -310.20% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 57.85 67.70 74.57 87.52 89.80 91.96 89.60 -25.35%
EPS -36.50 -33.19 -34.46 -60.39 -65.08 -70.75 -55.84 -24.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.23 -0.19 -0.15 -0.05 0.09 0.13 0.18 -
Adjusted Per Share Value based on latest NOSH - 102,029
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 10.42 13.26 14.60 17.23 17.67 18.09 17.63 -29.64%
EPS -6.58 -6.50 -6.75 -11.89 -12.80 -13.92 -10.99 -29.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0414 -0.0372 -0.0294 -0.0098 0.0177 0.0256 0.0354 -
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.50 0.84 0.88 0.58 0.60 0.31 0.30 -
P/RPS 0.86 1.24 1.18 0.66 0.67 0.34 0.33 89.70%
P/EPS -1.37 -2.53 -2.55 -0.96 -0.92 -0.44 -0.54 86.33%
EY -73.00 -39.51 -39.16 -104.13 -108.47 -228.24 -186.12 -46.50%
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 6.67 2.38 1.67 -
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 31/05/10 25/02/10 25/11/09 25/08/09 27/05/09 27/02/09 -
Price 0.52 0.46 1.00 0.40 0.58 0.49 0.36 -
P/RPS 0.90 0.68 1.34 0.46 0.65 0.53 0.40 71.96%
P/EPS -1.42 -1.39 -2.90 -0.66 -0.89 -0.69 -0.64 70.36%
EY -70.19 -72.15 -34.46 -150.99 -112.21 -144.40 -155.10 -41.14%
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 6.44 3.77 2.00 -

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