[HOHUP] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -85.05%
YoY- 101.98%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 86,982 128,431 147,288 173,019 174,108 159,042 156,900 -32.44%
PBT -33,824 -7,474 -1,032 2,034 6,091 -10,483 -23,317 28.05%
Tax -1,324 -4,224 -3,912 -3,154 -3,476 -1,942 602 -
NP -35,148 -11,698 -4,944 -1,120 2,615 -12,425 -22,715 33.67%
-
NP to SH -35,101 -5,617 -1,684 579 3,872 -13,395 -23,097 32.08%
-
Tax Rate - - - 155.06% 57.07% - - -
Total Cost 122,130 140,129 152,232 174,139 171,493 171,467 179,615 -22.62%
-
Net Worth 142,806 146,855 151,753 155,090 95,999 159,374 97,249 29.10%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 142,806 146,855 151,753 155,090 95,999 159,374 97,249 29.10%
NOSH 102,004 101,982 101,847 102,033 95,999 106,249 97,249 3.22%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -40.41% -9.11% -3.36% -0.65% 1.50% -7.81% -14.48% -
ROE -24.58% -3.82% -1.11% 0.37% 4.03% -8.40% -23.75% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 85.27 125.93 144.62 169.57 181.36 149.69 161.34 -34.55%
EPS -34.41 -5.51 -1.65 0.57 4.03 -12.61 -23.75 27.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.44 1.49 1.52 1.00 1.50 1.00 25.06%
Adjusted Per Share Value based on latest NOSH - 102,033
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 16.78 24.78 28.42 33.38 33.59 30.68 30.27 -32.44%
EPS -6.77 -1.08 -0.32 0.11 0.75 -2.58 -4.46 31.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2755 0.2833 0.2928 0.2992 0.1852 0.3075 0.1876 29.10%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.56 0.51 0.58 0.68 0.40 0.49 0.67 -
P/RPS 0.66 0.40 0.40 0.40 0.22 0.33 0.42 35.05%
P/EPS -1.63 -9.26 -35.08 119.83 9.92 -3.89 -2.82 -30.54%
EY -61.45 -10.80 -2.85 0.83 10.08 -25.73 -35.45 44.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.35 0.39 0.45 0.40 0.33 0.67 -29.03%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 30/11/06 13/09/06 31/05/06 22/02/06 16/12/05 30/08/05 -
Price 0.66 0.64 0.55 0.61 0.49 0.50 0.55 -
P/RPS 0.77 0.51 0.38 0.36 0.27 0.33 0.34 72.19%
P/EPS -1.92 -11.62 -33.26 107.50 12.15 -3.97 -2.32 -11.82%
EY -52.14 -8.61 -3.01 0.93 8.23 -25.21 -43.18 13.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.44 0.37 0.40 0.49 0.33 0.55 -9.92%

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