[HOHUP] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -5.67%
YoY- 90.64%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 159,321 167,739 178,618 215,375 212,711 208,213 189,330 -10.82%
PBT -34,266 -18,124 -6,210 37 -252 -44,733 -51,876 -24.05%
Tax 1,465 -1,253 -5,361 -5,539 -4,955 -3,022 296 189.01%
NP -32,801 -19,377 -11,571 -5,502 -5,207 -47,755 -51,580 -25.94%
-
NP to SH -32,801 -19,377 -11,571 -5,502 -5,207 -47,755 -51,580 -25.94%
-
Tax Rate - - - 14,970.27% - - - -
Total Cost 192,122 187,116 190,189 220,877 217,918 255,968 240,910 -13.94%
-
Net Worth 142,875 160,745 165,620 166,296 160,061 155,208 116,800 14.30%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 142,875 160,745 165,620 166,296 160,061 155,208 116,800 14.30%
NOSH 94,619 98,616 95,734 92,387 61,800 59,695 58,400 37.74%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -20.59% -11.55% -6.48% -2.55% -2.45% -22.94% -27.24% -
ROE -22.96% -12.05% -6.99% -3.31% -3.25% -30.77% -44.16% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 168.38 170.09 186.58 233.12 344.19 348.79 324.20 -35.25%
EPS -34.67 -19.65 -12.09 -5.96 -8.43 -80.00 -88.32 -46.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.63 1.73 1.80 2.59 2.60 2.00 -17.01%
Adjusted Per Share Value based on latest NOSH - 92,387
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 30.74 32.36 34.46 41.55 41.04 40.17 36.53 -10.82%
EPS -6.33 -3.74 -2.23 -1.06 -1.00 -9.21 -9.95 -25.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2756 0.3101 0.3195 0.3208 0.3088 0.2994 0.2253 14.30%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.06 1.46 1.76 2.14 3.04 2.15 1.32 -
P/RPS 0.63 0.86 0.94 0.92 0.88 0.62 0.41 32.98%
P/EPS -3.06 -7.43 -14.56 -35.93 -36.08 -2.69 -1.49 61.21%
EY -32.70 -13.46 -6.87 -2.78 -2.77 -37.21 -66.91 -37.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.90 1.02 1.19 1.17 0.83 0.66 3.98%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 26/11/04 24/08/04 27/05/04 25/02/04 21/11/03 27/08/03 -
Price 0.90 1.17 1.47 1.59 2.29 2.86 1.64 -
P/RPS 0.53 0.69 0.79 0.68 0.67 0.82 0.51 2.58%
P/EPS -2.60 -5.95 -12.16 -26.70 -27.18 -3.58 -1.86 24.89%
EY -38.52 -16.79 -8.22 -3.75 -3.68 -27.97 -53.85 -19.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.72 0.85 0.88 0.88 1.10 0.82 -18.72%

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