[HOHUP] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -47.06%
YoY- 67.08%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 90,150 151,053 151,425 211,388 159,842 207,397 342,832 -19.95%
PBT -13,622 4,464 -27,913 -3,417 -20,705 -25,085 6,544 -
Tax -3,884 -2,886 1,856 -3,280 361 25,085 -3,449 1.99%
NP -17,506 1,577 -26,057 -6,697 -20,344 0 3,094 -
-
NP to SH -12,368 293 -26,057 -6,697 -20,344 -22,609 3,094 -
-
Tax Rate - 64.65% - - - - 52.70% -
Total Cost 107,657 149,476 177,482 218,085 180,186 207,397 339,737 -17.42%
-
Net Worth 146,946 164,999 161,700 155,473 198,000 219,012 235,698 -7.56%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 146,946 164,999 161,700 155,473 198,000 219,012 235,698 -7.56%
NOSH 102,046 109,999 99,203 59,797 60,000 60,003 59,974 9.25%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -19.42% 1.04% -17.21% -3.17% -12.73% 0.00% 0.90% -
ROE -8.42% 0.18% -16.11% -4.31% -10.27% -10.32% 1.31% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 88.34 137.32 152.64 353.51 266.40 345.64 571.63 -26.73%
EPS -12.12 0.28 -26.27 -11.20 -33.91 -37.68 5.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.50 1.63 2.60 3.30 3.65 3.93 -15.40%
Adjusted Per Share Value based on latest NOSH - 59,695
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 17.39 29.14 29.21 40.78 30.84 40.01 66.14 -19.95%
EPS -2.39 0.06 -5.03 -1.29 -3.92 -4.36 0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2835 0.3183 0.312 0.2999 0.382 0.4225 0.4547 -7.56%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.51 0.49 1.46 2.15 1.51 1.18 2.60 -
P/RPS 0.58 0.36 0.96 0.61 0.57 0.34 0.45 4.31%
P/EPS -4.21 183.75 -5.56 -19.20 -4.45 -3.13 50.39 -
EY -23.76 0.54 -17.99 -5.21 -22.45 -31.93 1.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.33 0.90 0.83 0.46 0.32 0.66 -10.02%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/11/06 16/12/05 26/11/04 21/11/03 22/11/02 29/11/01 24/11/00 -
Price 0.64 0.50 1.17 2.86 1.46 1.86 2.37 -
P/RPS 0.72 0.36 0.77 0.81 0.55 0.54 0.41 9.83%
P/EPS -5.28 187.50 -4.45 -25.54 -4.31 -4.94 45.93 -
EY -18.94 0.53 -22.45 -3.92 -23.22 -20.26 2.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.33 0.72 1.10 0.44 0.51 0.60 -5.03%

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