[HOHUP] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -74.17%
YoY- -25.19%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 35,801 30,882 74,216 78,717 81,506 98,646 90,150 -14.25%
PBT -22,309 -8,020 -12,702 -30,110 -18,254 -28,977 -13,622 8.56%
Tax 6,122 -38 1,956 -1,773 -7,080 -170 -3,884 -
NP -16,186 -8,058 -10,746 -31,884 -25,334 -29,148 -17,506 -1.29%
-
NP to SH -16,366 -8,061 -10,733 -31,716 -25,334 -29,157 -12,368 4.77%
-
Tax Rate - - - - - - - -
Total Cost 51,987 38,941 84,962 110,601 106,841 127,794 107,657 -11.41%
-
Net Worth -52,038 -34,665 -24,555 -5,100 55,825 100,049 146,946 -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth -52,038 -34,665 -24,555 -5,100 55,825 100,049 146,946 -
NOSH 102,036 101,956 106,763 102,002 101,501 102,091 102,046 -0.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -45.21% -26.09% -14.48% -40.50% -31.08% -29.55% -19.42% -
ROE 0.00% 0.00% 0.00% 0.00% -45.38% -29.14% -8.42% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 35.09 30.29 69.51 77.17 80.30 96.63 88.34 -14.25%
EPS -16.04 -7.91 -10.05 -31.09 -24.96 -28.56 -12.12 4.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.51 -0.34 -0.23 -0.05 0.55 0.98 1.44 -
Adjusted Per Share Value based on latest NOSH - 102,029
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 6.91 5.96 14.32 15.19 15.72 19.03 17.39 -14.24%
EPS -3.16 -1.56 -2.07 -6.12 -4.89 -5.63 -2.39 4.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.1004 -0.0669 -0.0474 -0.0098 0.1077 0.193 0.2835 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.68 0.71 0.49 0.58 0.32 1.02 0.51 -
P/RPS 1.94 2.34 0.70 0.75 0.40 1.06 0.58 22.26%
P/EPS -4.24 -8.98 -4.87 -1.87 -1.28 -3.57 -4.21 0.11%
EY -23.59 -11.14 -20.52 -53.61 -78.00 -28.00 -23.76 -0.11%
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 0.58 1.04 0.35 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 17/11/11 25/11/10 25/11/09 28/11/08 29/02/08 30/11/06 -
Price 0.75 0.71 0.64 0.40 0.28 0.41 0.64 -
P/RPS 2.14 2.34 0.92 0.52 0.35 0.42 0.72 19.88%
P/EPS -4.68 -8.98 -6.37 -1.29 -1.12 -1.44 -5.28 -1.98%
EY -21.39 -11.14 -15.71 -77.73 -89.14 -69.66 -18.94 2.04%
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 0.51 0.42 0.44 -

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