[HOHUP] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -180.48%
YoY- -159.16%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 208,213 189,330 170,099 169,554 154,560 176,741 186,041 7.78%
PBT -44,733 -51,876 -57,927 -57,700 -20,259 -15,303 -21,840 61.21%
Tax -3,022 296 -852 -290 -416 -2,253 11,191 -
NP -47,755 -51,580 -58,779 -57,990 -20,675 -17,556 -10,649 171.69%
-
NP to SH -47,755 -51,580 -58,779 -57,990 -20,675 -17,556 -21,017 72.74%
-
Tax Rate - - - - - - - -
Total Cost 255,968 240,910 228,878 227,544 175,235 194,297 196,690 19.17%
-
Net Worth 155,208 116,800 157,724 156,102 198,030 204,629 211,562 -18.64%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 155,208 116,800 157,724 156,102 198,030 204,629 211,562 -18.64%
NOSH 59,695 58,400 59,744 60,039 60,009 60,008 59,932 -0.26%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -22.94% -27.24% -34.56% -34.20% -13.38% -9.93% -5.72% -
ROE -30.77% -44.16% -37.27% -37.15% -10.44% -8.58% -9.93% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 348.79 324.20 284.71 282.40 257.56 294.53 310.42 8.07%
EPS -80.00 -88.32 -98.38 -96.59 -34.45 -29.26 -35.07 73.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.60 2.00 2.64 2.60 3.30 3.41 3.53 -18.42%
Adjusted Per Share Value based on latest NOSH - 60,039
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 40.17 36.53 32.82 32.71 29.82 34.10 35.89 7.79%
EPS -9.21 -9.95 -11.34 -11.19 -3.99 -3.39 -4.05 72.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2994 0.2253 0.3043 0.3012 0.3821 0.3948 0.4082 -18.65%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 2.15 1.32 1.32 1.30 1.51 1.82 2.00 -
P/RPS 0.62 0.41 0.46 0.46 0.59 0.62 0.64 -2.09%
P/EPS -2.69 -1.49 -1.34 -1.35 -4.38 -6.22 -5.70 -39.35%
EY -37.21 -66.91 -74.53 -74.30 -22.82 -16.07 -17.53 65.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.66 0.50 0.50 0.46 0.53 0.57 28.44%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 27/08/03 27/05/03 28/02/03 22/11/02 29/08/02 30/05/02 -
Price 2.86 1.64 1.28 1.43 1.46 1.64 1.99 -
P/RPS 0.82 0.51 0.45 0.51 0.57 0.56 0.64 17.94%
P/EPS -3.58 -1.86 -1.30 -1.48 -4.24 -5.61 -5.67 -26.38%
EY -27.97 -53.85 -76.86 -67.54 -23.60 -17.84 -17.62 36.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.82 0.48 0.55 0.44 0.48 0.56 56.78%

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