[HOHUP] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 89.1%
YoY- 91.02%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 167,739 178,618 215,375 212,711 208,213 189,330 170,099 -0.92%
PBT -18,124 -6,210 37 -252 -44,733 -51,876 -57,927 -53.81%
Tax -1,253 -5,361 -5,539 -4,955 -3,022 296 -852 29.23%
NP -19,377 -11,571 -5,502 -5,207 -47,755 -51,580 -58,779 -52.18%
-
NP to SH -19,377 -11,571 -5,502 -5,207 -47,755 -51,580 -58,779 -52.18%
-
Tax Rate - - 14,970.27% - - - - -
Total Cost 187,116 190,189 220,877 217,918 255,968 240,910 228,878 -12.53%
-
Net Worth 160,745 165,620 166,296 160,061 155,208 116,800 157,724 1.26%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 160,745 165,620 166,296 160,061 155,208 116,800 157,724 1.26%
NOSH 98,616 95,734 92,387 61,800 59,695 58,400 59,744 39.54%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -11.55% -6.48% -2.55% -2.45% -22.94% -27.24% -34.56% -
ROE -12.05% -6.99% -3.31% -3.25% -30.77% -44.16% -37.27% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 170.09 186.58 233.12 344.19 348.79 324.20 284.71 -29.00%
EPS -19.65 -12.09 -5.96 -8.43 -80.00 -88.32 -98.38 -65.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.73 1.80 2.59 2.60 2.00 2.64 -27.42%
Adjusted Per Share Value based on latest NOSH - 61,800
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 32.36 34.46 41.55 41.04 40.17 36.53 32.82 -0.93%
EPS -3.74 -2.23 -1.06 -1.00 -9.21 -9.95 -11.34 -52.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3101 0.3195 0.3208 0.3088 0.2994 0.2253 0.3043 1.26%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.46 1.76 2.14 3.04 2.15 1.32 1.32 -
P/RPS 0.86 0.94 0.92 0.88 0.62 0.41 0.46 51.58%
P/EPS -7.43 -14.56 -35.93 -36.08 -2.69 -1.49 -1.34 212.29%
EY -13.46 -6.87 -2.78 -2.77 -37.21 -66.91 -74.53 -67.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.02 1.19 1.17 0.83 0.66 0.50 47.81%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 24/08/04 27/05/04 25/02/04 21/11/03 27/08/03 27/05/03 -
Price 1.17 1.47 1.59 2.29 2.86 1.64 1.28 -
P/RPS 0.69 0.79 0.68 0.67 0.82 0.51 0.45 32.86%
P/EPS -5.95 -12.16 -26.70 -27.18 -3.58 -1.86 -1.30 174.90%
EY -16.79 -8.22 -3.75 -3.68 -27.97 -53.85 -76.86 -63.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.85 0.88 0.88 1.10 0.82 0.48 30.94%

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