[HOHUP] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 11.37%
YoY- 73.79%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 43,918 70,738 73,159 107,252 87,476 100,961 217,118 -23.37%
PBT -4,584 2,539 -8,410 -2,452 -8,276 -16,515 4,289 -
Tax -1,530 -1,094 -231 175 8,276 16,515 -2,245 -6.18%
NP -6,114 1,445 -8,641 -2,277 0 0 2,044 -
-
NP to SH -4,493 1,070 -8,641 -2,277 -8,687 -13,505 2,044 -
-
Tax Rate - 43.09% - - - - 52.34% -
Total Cost 50,032 69,293 81,800 109,529 87,476 100,961 215,074 -21.56%
-
Net Worth 152,149 107,000 169,069 158,191 204,576 222,583 234,970 -6.98%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 152,149 107,000 169,069 158,191 204,576 222,583 234,970 -6.98%
NOSH 102,113 107,000 97,728 59,921 59,993 59,995 59,941 9.28%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -13.92% 2.04% -11.81% -2.12% 0.00% 0.00% 0.94% -
ROE -2.95% 1.00% -5.11% -1.44% -4.25% -6.07% 0.87% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 43.01 66.11 74.86 178.99 145.81 168.28 362.22 -29.88%
EPS -4.40 1.05 -8.90 -3.80 -14.48 -22.51 3.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.00 1.73 2.64 3.41 3.71 3.92 -14.88%
Adjusted Per Share Value based on latest NOSH - 58,400
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 8.47 13.65 14.11 20.69 16.88 19.48 41.89 -23.37%
EPS -0.87 0.21 -1.67 -0.44 -1.68 -2.61 0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2935 0.2064 0.3262 0.3052 0.3947 0.4294 0.4533 -6.98%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.58 0.67 1.76 1.32 1.82 1.34 3.48 -
P/RPS 1.35 1.01 2.35 0.74 1.25 0.80 0.96 5.84%
P/EPS -13.18 67.00 -19.91 -34.74 -12.57 -5.95 102.05 -
EY -7.59 1.49 -5.02 -2.88 -7.96 -16.80 0.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.67 1.02 0.50 0.53 0.36 0.89 -12.84%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 13/09/06 30/08/05 24/08/04 27/08/03 29/08/02 30/08/01 24/08/00 -
Price 0.55 0.55 1.47 1.64 1.64 1.37 3.10 -
P/RPS 1.28 0.83 1.96 0.92 1.12 0.81 0.86 6.84%
P/EPS -12.50 55.00 -16.63 -43.16 -11.33 -6.09 90.91 -
EY -8.00 1.82 -6.01 -2.32 -8.83 -16.43 1.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.55 0.85 0.62 0.48 0.37 0.79 -11.87%

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