[HOHUP] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
17-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 3.24%
YoY- 42.11%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 34,472 35,395 27,672 33,247 70,336 66,774 65,746 -35.00%
PBT -17,593 -12,463 -9,999 -11,074 -13,182 -10,300 -14,587 13.31%
Tax 2,083 -202 -202 -29 1,468 1,468 1,797 10.35%
NP -15,510 -12,665 -10,201 -11,103 -11,714 -8,832 -12,790 13.73%
-
NP to SH -14,720 -12,431 -9,781 -11,082 -11,453 -8,796 -13,086 8.16%
-
Tax Rate - - - - - - - -
Total Cost 49,982 48,060 37,873 44,350 82,050 75,606 78,536 -26.03%
-
Net Worth -51,014 -41,781 -39,799 0 -34,587 -92,799 -30,681 40.39%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth -51,014 -41,781 -39,799 0 -34,587 -92,799 -30,681 40.39%
NOSH 102,029 101,906 102,049 73,372 98,821 320,000 105,798 -2.39%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -44.99% -35.78% -36.86% -33.40% -16.65% -13.23% -19.45% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 33.79 34.73 27.12 45.31 71.17 20.87 62.14 -33.40%
EPS -14.43 -12.20 -9.58 -15.10 -11.59 -2.75 -12.37 10.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.50 -0.41 -0.39 0.00 -0.35 -0.29 -0.29 43.83%
Adjusted Per Share Value based on latest NOSH - 73,372
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 6.65 6.83 5.34 6.42 13.57 12.88 12.69 -35.02%
EPS -2.84 -2.40 -1.89 -2.14 -2.21 -1.70 -2.52 8.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0984 -0.0806 -0.0768 0.00 -0.0667 -0.1791 -0.0592 40.36%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.74 0.49 0.58 0.71 0.82 0.45 0.61 -
P/RPS 2.19 1.41 2.14 1.57 1.15 2.16 0.98 71.01%
P/EPS -5.13 -4.02 -6.05 -4.70 -7.08 -16.37 -4.93 2.68%
EY -19.50 -24.89 -16.53 -21.27 -14.13 -6.11 -20.28 -2.58%
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
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 04/05/12 28/02/12 17/11/11 25/08/11 27/05/11 25/02/11 -
Price 0.69 0.45 0.47 0.71 0.75 0.73 0.50 -
P/RPS 2.04 1.30 1.73 1.57 1.05 3.50 0.80 86.75%
P/EPS -4.78 -3.69 -4.90 -4.70 -6.47 -26.56 -4.04 11.87%
EY -20.91 -27.11 -20.39 -21.27 -15.45 -3.77 -24.74 -10.61%
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