[HOHUP] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 32.78%
YoY- 73.89%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 27,672 33,247 70,336 66,774 65,746 72,315 54,029 -35.90%
PBT -9,999 -11,074 -13,182 -10,300 -14,587 -17,437 -31,024 -52.89%
Tax -202 -29 1,468 1,468 1,797 -1,443 -2,827 -82.69%
NP -10,201 -11,103 -11,714 -8,832 -12,790 -18,880 -33,851 -54.95%
-
NP to SH -9,781 -11,082 -11,453 -8,796 -13,086 -19,144 -34,087 -56.39%
-
Tax Rate - - - - - - - -
Total Cost 37,873 44,350 82,050 75,606 78,536 91,195 87,880 -42.85%
-
Net Worth -39,799 0 -34,587 -92,799 -30,681 -9,235 -21,479 50.68%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth -39,799 0 -34,587 -92,799 -30,681 -9,235 -21,479 50.68%
NOSH 102,049 73,372 98,821 320,000 105,798 40,153 93,387 6.07%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -36.86% -33.40% -16.65% -13.23% -19.45% -26.11% -62.65% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 27.12 45.31 71.17 20.87 62.14 180.09 57.85 -39.56%
EPS -9.58 -15.10 -11.59 -2.75 -12.37 -47.68 -36.50 -58.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.39 0.00 -0.35 -0.29 -0.29 -0.23 -0.23 42.06%
Adjusted Per Share Value based on latest NOSH - 320,000
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 5.34 6.41 13.57 12.88 12.68 13.95 10.42 -35.88%
EPS -1.89 -2.14 -2.21 -1.70 -2.52 -3.69 -6.58 -56.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0768 0.00 -0.0667 -0.179 -0.0592 -0.0178 -0.0414 50.80%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.58 0.71 0.82 0.45 0.61 0.49 0.50 -
P/RPS 2.14 1.57 1.15 2.16 0.98 0.27 0.86 83.32%
P/EPS -6.05 -4.70 -7.08 -16.37 -4.93 -1.03 -1.37 168.44%
EY -16.53 -21.27 -14.13 -6.11 -20.28 -97.30 -73.00 -62.74%
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
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 17/11/11 25/08/11 27/05/11 25/02/11 25/11/10 24/08/10 -
Price 0.47 0.71 0.75 0.73 0.50 0.64 0.52 -
P/RPS 1.73 1.57 1.05 3.50 0.80 0.36 0.90 54.41%
P/EPS -4.90 -4.70 -6.47 -26.56 -4.04 -1.34 -1.42 127.83%
EY -20.39 -21.27 -15.45 -3.77 -24.74 -74.49 -70.19 -56.03%
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