[HOHUP] QoQ Quarter Result on 31-Dec-2022 [#4]

Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 32.32%
YoY- 73.19%
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 42,849 68,128 60,639 60,041 64,466 49,534 37,262 9.75%
PBT -12,498 -3,749 -4,209 3,894 -3,377 -8,680 -12,760 -1.37%
Tax 542 131 537 -9,397 -3,454 274 95 218.95%
NP -11,956 -3,618 -3,672 -5,503 -6,831 -8,406 -12,665 -3.76%
-
NP to SH -12,369 -1,393 -5,965 -5,808 -8,582 -9,322 -10,987 8.21%
-
Tax Rate - - - 241.32% - - - -
Total Cost 54,805 71,746 64,311 65,544 71,297 57,940 49,927 6.40%
-
Net Worth 390,939 405,785 405,785 400,837 405,785 415,682 425,580 -5.49%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 390,939 405,785 405,785 400,837 405,785 415,682 425,580 -5.49%
NOSH 494,860 494,860 494,860 494,860 494,860 494,860 494,860 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin -27.90% -5.31% -6.06% -9.17% -10.60% -16.97% -33.99% -
ROE -3.16% -0.34% -1.47% -1.45% -2.11% -2.24% -2.58% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 8.66 13.77 12.25 12.13 13.03 10.01 7.53 9.76%
EPS -2.50 -0.28 -1.21 -1.17 -1.73 -1.88 -2.22 8.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.82 0.82 0.81 0.82 0.84 0.86 -5.49%
Adjusted Per Share Value based on latest NOSH - 494,860
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 8.27 13.15 11.70 11.59 12.44 9.56 7.19 9.76%
EPS -2.39 -0.27 -1.15 -1.12 -1.66 -1.80 -2.12 8.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7543 0.783 0.783 0.7734 0.783 0.8021 0.8212 -5.50%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.29 0.275 0.27 0.29 0.26 0.255 0.315 -
P/RPS 3.35 2.00 2.20 2.39 2.00 2.55 4.18 -13.70%
P/EPS -11.60 -97.69 -22.40 -24.71 -14.99 -13.54 -14.19 -12.56%
EY -8.62 -1.02 -4.46 -4.05 -6.67 -7.39 -7.05 14.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.34 0.33 0.36 0.32 0.30 0.37 0.00%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 30/11/23 30/08/23 31/05/23 28/02/23 29/11/22 29/08/22 31/05/22 -
Price 0.245 0.29 0.24 0.275 0.315 0.275 0.30 -
P/RPS 2.83 2.11 1.96 2.27 2.42 2.75 3.98 -20.31%
P/EPS -9.80 -103.02 -19.91 -23.43 -18.16 -14.60 -13.51 -19.25%
EY -10.20 -0.97 -5.02 -4.27 -5.51 -6.85 -7.40 23.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.35 0.29 0.34 0.38 0.33 0.35 -7.76%

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