[HOHUP] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -50.78%
YoY- -289.07%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 141,476 96,516 159,321 151,425 146,318 187,796 212,711 -23.82%
PBT 5,078 4,072 -34,766 -27,913 -16,820 -5,952 -252 -
Tax -2,188 -1,376 1,615 1,856 -462 -5,504 -6,434 -51.31%
NP 2,890 2,696 -33,151 -26,057 -17,282 -11,456 -6,686 -
-
NP to SH 2,140 2,696 -33,151 -26,057 -17,282 -11,456 -6,686 -
-
Tax Rate 43.09% 33.79% - - - - - -
Total Cost 138,586 93,820 192,472 177,482 163,600 199,252 219,397 -26.40%
-
Net Worth 107,000 145,928 142,155 161,700 169,069 166,296 155,338 -22.02%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 107,000 145,928 142,155 161,700 169,069 166,296 155,338 -22.02%
NOSH 107,000 97,285 94,770 99,203 97,728 92,387 59,745 47.52%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 2.04% 2.79% -20.81% -17.21% -11.81% -6.10% -3.14% -
ROE 2.00% 1.85% -23.32% -16.11% -10.22% -6.89% -4.30% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 132.22 99.21 168.11 152.64 149.72 203.27 356.03 -48.36%
EPS 2.10 2.80 -33.50 -26.27 -17.80 -12.40 -11.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.50 1.50 1.63 1.73 1.80 2.60 -47.14%
Adjusted Per Share Value based on latest NOSH - 98,616
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 27.30 18.62 30.74 29.22 28.23 36.24 41.04 -23.81%
EPS 0.41 0.52 -6.40 -5.03 -3.33 -2.21 -1.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2065 0.2816 0.2743 0.312 0.3262 0.3209 0.2997 -22.00%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.67 0.76 1.06 1.46 1.76 2.14 3.04 -
P/RPS 0.51 0.77 0.63 0.96 1.18 1.05 0.85 -28.88%
P/EPS 33.50 27.42 -3.03 -5.56 -9.95 -17.26 -27.17 -
EY 2.99 3.65 -33.00 -17.99 -10.05 -5.79 -3.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.51 0.71 0.90 1.02 1.19 1.17 -31.06%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 31/05/05 25/02/05 26/11/04 24/08/04 27/05/04 25/02/04 -
Price 0.55 0.69 0.90 1.17 1.47 1.59 2.29 -
P/RPS 0.42 0.70 0.54 0.77 0.98 0.78 0.64 -24.50%
P/EPS 27.50 24.90 -2.57 -4.45 -8.31 -12.82 -20.46 -
EY 3.64 4.02 -38.87 -22.45 -12.03 -7.80 -4.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.46 0.60 0.72 0.85 0.88 0.88 -26.92%

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