[HOHUP] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 11.74%
YoY- 25.26%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 31,361 34,472 35,395 27,672 33,247 70,336 66,774 -39.49%
PBT -20,714 -17,593 -12,463 -9,999 -11,074 -13,182 -10,300 59.12%
Tax 4,418 2,083 -202 -202 -29 1,468 1,468 108.03%
NP -16,296 -15,510 -12,665 -10,201 -11,103 -11,714 -8,832 50.26%
-
NP to SH -16,009 -14,720 -12,431 -9,781 -11,082 -11,453 -8,796 48.90%
-
Tax Rate - - - - - - - -
Total Cost 47,657 49,982 48,060 37,873 44,350 82,050 75,606 -26.42%
-
Net Worth -52,354 -51,014 -41,781 -39,799 0 -34,587 -92,799 -31.65%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth -52,354 -51,014 -41,781 -39,799 0 -34,587 -92,799 -31.65%
NOSH 102,656 102,029 101,906 102,049 73,372 98,821 320,000 -53.04%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -51.96% -44.99% -35.78% -36.86% -33.40% -16.65% -13.23% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 30.55 33.79 34.73 27.12 45.31 71.17 20.87 28.83%
EPS -15.59 -14.43 -12.20 -9.58 -15.10 -11.59 -2.75 216.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.51 -0.50 -0.41 -0.39 0.00 -0.35 -0.29 45.54%
Adjusted Per Share Value based on latest NOSH - 102,049
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 6.05 6.65 6.83 5.34 6.41 13.57 12.88 -39.49%
EPS -3.09 -2.84 -2.40 -1.89 -2.14 -2.21 -1.70 48.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.101 -0.0984 -0.0806 -0.0768 0.00 -0.0667 -0.179 -31.64%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.68 0.74 0.49 0.58 0.71 0.82 0.45 -
P/RPS 2.23 2.19 1.41 2.14 1.57 1.15 2.16 2.14%
P/EPS -4.36 -5.13 -4.02 -6.05 -4.70 -7.08 -16.37 -58.50%
EY -22.93 -19.50 -24.89 -16.53 -21.27 -14.13 -6.11 140.91%
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
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 29/08/12 04/05/12 28/02/12 17/11/11 25/08/11 27/05/11 -
Price 0.75 0.69 0.45 0.47 0.71 0.75 0.73 -
P/RPS 2.46 2.04 1.30 1.73 1.57 1.05 3.50 -20.89%
P/EPS -4.81 -4.78 -3.69 -4.90 -4.70 -6.47 -26.56 -67.89%
EY -20.79 -20.91 -27.11 -20.39 -21.27 -15.45 -3.77 211.16%
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