[HOHUP] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -26.66%
YoY- -102.14%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 75,692 89,294 91,583 93,749 91,386 87,233 76,154 -0.40%
PBT -30,492 -65,346 -70,272 -76,869 -56,454 -37,761 -32,364 -3.88%
Tax -4,570 3,726 3,929 4,968 -254 -5,541 -5,871 -15.34%
NP -35,062 -61,620 -66,343 -71,901 -56,708 -43,302 -38,235 -5.59%
-
NP to SH -34,977 -61,620 -66,371 -72,130 -56,948 -43,450 -38,382 -5.98%
-
Tax Rate - - - - - - - -
Total Cost 110,754 150,914 157,926 165,650 148,094 130,535 114,389 -2.12%
-
Net Worth -15,225 -5,101 9,178 13,252 18,358 56,102 77,329 -
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth -15,225 -5,101 9,178 13,252 18,358 56,102 77,329 -
NOSH 101,500 102,029 101,983 101,943 101,991 102,005 101,950 -0.29%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -46.32% -69.01% -72.44% -76.70% -62.05% -49.64% -50.21% -
ROE 0.00% 0.00% -723.11% -544.27% -310.20% -77.45% -49.63% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 74.57 87.52 89.80 91.96 89.60 85.52 74.70 -0.11%
EPS -34.46 -60.39 -65.08 -70.75 -55.84 -42.60 -37.65 -5.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.15 -0.05 0.09 0.13 0.18 0.55 0.7585 -
Adjusted Per Share Value based on latest NOSH - 101,943
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 14.60 17.23 17.67 18.09 17.63 16.83 14.69 -0.40%
EPS -6.75 -11.89 -12.80 -13.92 -10.99 -8.38 -7.40 -5.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0294 -0.0098 0.0177 0.0256 0.0354 0.1082 0.1492 -
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.88 0.58 0.60 0.31 0.30 0.32 0.56 -
P/RPS 1.18 0.66 0.67 0.34 0.33 0.37 0.75 35.16%
P/EPS -2.55 -0.96 -0.92 -0.44 -0.54 -0.75 -1.49 42.93%
EY -39.16 -104.13 -108.47 -228.24 -186.12 -133.11 -67.23 -30.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 6.67 2.38 1.67 0.58 0.74 -
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 25/08/09 27/05/09 27/02/09 28/11/08 28/08/08 -
Price 1.00 0.40 0.58 0.49 0.36 0.28 0.43 -
P/RPS 1.34 0.46 0.65 0.53 0.40 0.33 0.58 74.49%
P/EPS -2.90 -0.66 -0.89 -0.69 -0.64 -0.66 -1.14 86.03%
EY -34.46 -150.99 -112.21 -144.40 -155.10 -152.13 -87.55 -46.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 6.44 3.77 2.00 0.51 0.57 -

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