[HOHUP] YoY TTM 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- 12.25%
YoY- -193.8%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 147,288 156,900 178,618 189,330 176,741 233,546 405,019 -15.50%
PBT -1,032 -23,317 -6,210 -51,876 -15,303 -12,447 12,320 -
Tax -3,912 602 -5,361 296 -2,253 14,212 -2,440 8.18%
NP -4,944 -22,715 -11,571 -51,580 -17,556 1,765 9,880 -
-
NP to SH -1,684 -23,097 -11,571 -51,580 -17,556 -11,742 9,880 -
-
Tax Rate - - - - - - 19.81% -
Total Cost 152,232 179,615 190,189 240,910 194,297 231,781 395,139 -14.69%
-
Net Worth 151,753 97,249 165,620 116,800 204,629 222,599 245,000 -7.66%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - 1,799 - -
Div Payout % - - - - - 0.00% - -
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 151,753 97,249 165,620 116,800 204,629 222,599 245,000 -7.66%
NOSH 101,847 97,249 95,734 58,400 60,008 59,999 62,500 8.47%
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 -3.36% -14.48% -6.48% -27.24% -9.93% 0.76% 2.44% -
ROE -1.11% -23.75% -6.99% -44.16% -8.58% -5.27% 4.03% -
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 144.62 161.34 186.58 324.20 294.53 389.24 648.03 -22.10%
EPS -1.65 -23.75 -12.09 -88.32 -29.26 -19.57 15.81 -
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.49 1.00 1.73 2.00 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 28.42 30.27 34.46 36.53 34.10 45.06 78.14 -15.50%
EPS -0.32 -4.46 -2.23 -9.95 -3.39 -2.27 1.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.35 0.00 -
NAPS 0.2928 0.1876 0.3195 0.2253 0.3948 0.4295 0.4727 -7.66%
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 0.40 0.42 0.94 0.41 0.62 0.34 0.54 -4.87%
P/EPS -35.08 -2.82 -14.56 -1.49 -6.22 -6.85 22.01 -
EY -2.85 -35.45 -6.87 -66.91 -16.07 -14.60 4.54 -
DY 0.00 0.00 0.00 0.00 0.00 2.24 0.00 -
P/NAPS 0.39 0.67 1.02 0.66 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 0.38 0.34 0.79 0.51 0.56 0.35 0.48 -3.81%
P/EPS -33.26 -2.32 -12.16 -1.86 -5.61 -7.00 19.61 -
EY -3.01 -43.18 -8.22 -53.85 -17.84 -14.28 5.10 -
DY 0.00 0.00 0.00 0.00 0.00 2.19 0.00 -
P/NAPS 0.37 0.55 0.85 0.82 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