[HOHUP] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 3.69%
YoY- 53.3%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 65,746 72,315 54,029 68,712 75,692 89,294 91,583 -19.77%
PBT -14,587 -17,437 -31,024 -29,267 -30,492 -65,346 -70,272 -64.84%
Tax 1,797 -1,443 -2,827 -4,241 -4,570 3,726 3,929 -40.55%
NP -12,790 -18,880 -33,851 -33,508 -35,062 -61,620 -66,343 -66.52%
-
NP to SH -13,086 -19,144 -34,087 -33,685 -34,977 -61,620 -66,371 -66.02%
-
Tax Rate - - - - - - - -
Total Cost 78,536 91,195 87,880 102,220 110,754 150,914 157,926 -37.15%
-
Net Worth -30,681 -9,235 -21,479 -19,284 -15,225 -5,101 9,178 -
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth -30,681 -9,235 -21,479 -19,284 -15,225 -5,101 9,178 -
NOSH 105,798 40,153 93,387 101,498 101,500 102,029 101,983 2.47%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -19.45% -26.11% -62.65% -48.77% -46.32% -69.01% -72.44% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -723.11% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 62.14 180.09 57.85 67.70 74.57 87.52 89.80 -21.71%
EPS -12.37 -47.68 -36.50 -33.19 -34.46 -60.39 -65.08 -66.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.29 -0.23 -0.23 -0.19 -0.15 -0.05 0.09 -
Adjusted Per Share Value based on latest NOSH - 101,498
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 12.68 13.95 10.42 13.26 14.60 17.23 17.67 -19.79%
EPS -2.52 -3.69 -6.58 -6.50 -6.75 -11.89 -12.80 -66.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0592 -0.0178 -0.0414 -0.0372 -0.0294 -0.0098 0.0177 -
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.61 0.49 0.50 0.84 0.88 0.58 0.60 -
P/RPS 0.98 0.27 0.86 1.24 1.18 0.66 0.67 28.76%
P/EPS -4.93 -1.03 -1.37 -2.53 -2.55 -0.96 -0.92 205.28%
EY -20.28 -97.30 -73.00 -39.51 -39.16 -104.13 -108.47 -67.20%
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 6.67 -
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 25/11/10 24/08/10 31/05/10 25/02/10 25/11/09 25/08/09 -
Price 0.50 0.64 0.52 0.46 1.00 0.40 0.58 -
P/RPS 0.80 0.36 0.90 0.68 1.34 0.46 0.65 14.80%
P/EPS -4.04 -1.34 -1.42 -1.39 -2.90 -0.66 -0.89 173.39%
EY -24.74 -74.49 -70.19 -72.15 -34.46 -150.99 -112.21 -63.40%
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 6.44 -

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