[HOHUP] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
24-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -50.86%
YoY- -279.49%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 108,476 87,836 141,476 146,318 214,504 174,952 201,922 -9.83%
PBT -14,824 -9,168 5,078 -16,820 -4,904 -16,552 -33,030 -12.49%
Tax -168 -3,060 -2,188 -462 350 16,552 33,030 -
NP -14,992 -12,228 2,890 -17,282 -4,554 0 0 -
-
NP to SH -14,990 -8,986 2,140 -17,282 -4,554 -17,374 -27,010 -9.34%
-
Tax Rate - - 43.09% - - - - -
Total Cost 123,468 100,064 138,586 163,600 219,058 174,952 201,922 -7.86%
-
Net Worth 114,209 152,149 107,000 169,069 158,191 204,576 222,583 -10.52%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 114,209 152,149 107,000 169,069 158,191 204,576 222,583 -10.52%
NOSH 101,972 102,113 107,000 97,728 59,921 59,993 59,995 9.23%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin -13.82% -13.92% 2.04% -11.81% -2.12% 0.00% 0.00% -
ROE -13.13% -5.91% 2.00% -10.22% -2.88% -8.49% -12.13% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 106.38 86.02 132.22 149.72 357.98 291.62 336.56 -17.45%
EPS -14.70 -8.80 2.10 -17.80 -7.60 -28.96 -45.02 -17.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.49 1.00 1.73 2.64 3.41 3.71 -18.08%
Adjusted Per Share Value based on latest NOSH - 95,734
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 20.93 16.95 27.29 28.23 41.38 33.75 38.96 -9.83%
EPS -2.89 -1.73 0.41 -3.33 -0.88 -3.35 -5.21 -9.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2203 0.2935 0.2064 0.3262 0.3052 0.3947 0.4294 -10.52%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.67 0.58 0.67 1.76 1.32 1.82 1.34 -
P/RPS 0.63 0.67 0.51 1.18 0.37 0.62 0.40 7.86%
P/EPS -4.56 -6.59 33.50 -9.95 -17.37 -6.28 -2.98 7.34%
EY -21.94 -15.17 2.99 -10.05 -5.76 -15.91 -33.60 -6.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.39 0.67 1.02 0.50 0.53 0.36 8.88%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 30/08/07 13/09/06 30/08/05 24/08/04 27/08/03 29/08/02 30/08/01 -
Price 0.92 0.55 0.55 1.47 1.64 1.64 1.37 -
P/RPS 0.86 0.64 0.42 0.98 0.46 0.56 0.41 13.13%
P/EPS -6.26 -6.25 27.50 -8.31 -21.58 -5.66 -3.04 12.78%
EY -15.98 -16.00 3.64 -12.03 -4.63 -17.66 -32.86 -11.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.37 0.55 0.85 0.62 0.48 0.37 14.17%

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