[HOHUP] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 128.91%
YoY- 111.8%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 128,431 147,288 173,019 174,108 159,042 156,900 136,501 -3.97%
PBT -7,474 -1,032 2,034 6,091 -10,483 -23,317 -31,760 -61.84%
Tax -4,224 -3,912 -3,154 -3,476 -1,942 602 2,497 -
NP -11,698 -4,944 -1,120 2,615 -12,425 -22,715 -29,263 -45.70%
-
NP to SH -5,617 -1,684 579 3,872 -13,395 -23,097 -29,263 -66.69%
-
Tax Rate - - 155.06% 57.07% - - - -
Total Cost 140,129 152,232 174,139 171,493 171,467 179,615 165,764 -10.58%
-
Net Worth 146,855 151,753 155,090 95,999 159,374 97,249 145,928 0.42%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 146,855 151,753 155,090 95,999 159,374 97,249 145,928 0.42%
NOSH 101,982 101,847 102,033 95,999 106,249 97,249 97,285 3.19%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -9.11% -3.36% -0.65% 1.50% -7.81% -14.48% -21.44% -
ROE -3.82% -1.11% 0.37% 4.03% -8.40% -23.75% -20.05% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 125.93 144.62 169.57 181.36 149.69 161.34 140.31 -6.94%
EPS -5.51 -1.65 0.57 4.03 -12.61 -23.75 -30.08 -67.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.49 1.52 1.00 1.50 1.00 1.50 -2.68%
Adjusted Per Share Value based on latest NOSH - 95,999
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 24.78 28.42 33.38 33.59 30.68 30.27 26.33 -3.96%
EPS -1.08 -0.32 0.11 0.75 -2.58 -4.46 -5.65 -66.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2833 0.2928 0.2992 0.1852 0.3075 0.1876 0.2815 0.42%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.51 0.58 0.68 0.40 0.49 0.67 0.76 -
P/RPS 0.40 0.40 0.40 0.22 0.33 0.42 0.54 -18.11%
P/EPS -9.26 -35.08 119.83 9.92 -3.89 -2.82 -2.53 137.31%
EY -10.80 -2.85 0.83 10.08 -25.73 -35.45 -39.58 -57.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.39 0.45 0.40 0.33 0.67 0.51 -22.17%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 13/09/06 31/05/06 22/02/06 16/12/05 30/08/05 31/05/05 -
Price 0.64 0.55 0.61 0.49 0.50 0.55 0.69 -
P/RPS 0.51 0.38 0.36 0.27 0.33 0.34 0.49 2.70%
P/EPS -11.62 -33.26 107.50 12.15 -3.97 -2.32 -2.29 194.99%
EY -8.61 -3.01 0.93 8.23 -25.21 -43.18 -43.59 -66.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.37 0.40 0.49 0.33 0.55 0.46 -2.91%

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