[HOHUP] YoY 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- -1040.41%
YoY- 58.21%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
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 23,695 42,552 40,410 51,289 32,406 54,587 40,006 -8.35%
PBT -5,633 809 -12,025 -111 -7,254 -2,299 619 -
Tax -1,383 -1,071 1,473 -2,635 683 2,299 -342 26.20%
NP -7,016 -262 -10,552 -2,746 -6,571 0 277 -
-
NP to SH -4,783 -850 -10,552 -2,746 -6,571 -3,452 277 -
-
Tax Rate - 132.39% - - - - 55.25% -
Total Cost 30,711 42,814 50,962 54,035 38,977 54,587 39,729 -4.19%
-
Net Worth 146,855 159,374 160,745 155,208 198,030 219,126 236,654 -7.64%
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 146,855 159,374 160,745 155,208 198,030 219,126 236,654 -7.64%
NOSH 101,982 106,249 98,616 59,695 60,009 60,034 60,217 9.17%
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 -29.61% -0.62% -26.11% -5.35% -20.28% 0.00% 0.69% -
ROE -3.26% -0.53% -6.56% -1.77% -3.32% -1.58% 0.12% -
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 23.23 40.05 40.98 85.92 54.00 90.93 66.44 -16.05%
EPS -4.69 -0.83 -10.70 -4.60 -10.95 -5.75 0.46 -
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 4.57 8.21 7.80 9.89 6.25 10.53 7.72 -8.36%
EPS -0.92 -0.16 -2.04 -0.53 -1.27 -0.67 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2833 0.3075 0.3101 0.2994 0.3821 0.4228 0.4566 -7.64%
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 2.20 1.22 3.56 2.50 2.80 1.30 3.91 -9.13%
P/EPS -10.87 -61.25 -13.64 -46.74 -13.79 -20.52 565.22 -
EY -9.20 -1.63 -7.33 -2.14 -7.25 -4.87 0.18 -
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 2.75 1.25 2.86 3.33 2.70 2.05 3.57 -4.25%
P/EPS -13.65 -62.50 -10.93 -62.17 -13.33 -32.35 515.22 -
EY -7.33 -1.60 -9.15 -1.61 -7.50 -3.09 0.19 -
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