[HOHUP] QoQ Annualized Quarter Result on 30-Sep-2023 [#3]

Announcement Date
30-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -78.74%
YoY- 31.72%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 187,327 228,821 257,534 242,556 211,303 201,682 173,592 5.19%
PBT -80,839 -27,274 -15,916 -16,836 -20,921 -33,088 -42,878 52.43%
Tax 756 1,613 1,336 2,148 -12,483 -4,113 738 1.61%
NP -80,083 -25,661 -14,580 -14,688 -33,404 -37,201 -42,140 53.24%
-
NP to SH -75,067 -26,302 -14,716 -23,860 -34,698 -38,520 -40,616 50.43%
-
Tax Rate - - - - - - - -
Total Cost 267,410 254,482 272,114 257,244 244,707 238,883 215,732 15.34%
-
Net Worth 342,052 390,939 405,785 405,785 400,837 405,785 415,682 -12.15%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 342,052 390,939 405,785 405,785 400,837 405,785 415,682 -12.15%
NOSH 518,260 494,860 494,860 494,860 494,860 494,860 494,860 3.11%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin -42.75% -11.21% -5.66% -6.06% -15.81% -18.45% -24.28% -
ROE -21.95% -6.73% -3.63% -5.88% -8.66% -9.49% -9.77% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 36.15 46.24 52.04 49.02 42.70 40.76 35.08 2.01%
EPS -14.48 -5.32 -2.98 -4.84 -7.01 -7.79 -8.20 45.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.79 0.82 0.82 0.81 0.82 0.84 -14.81%
Adjusted Per Share Value based on latest NOSH - 494,860
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 36.15 44.15 49.69 46.80 40.77 38.92 33.50 5.19%
EPS -14.48 -5.08 -2.84 -4.60 -6.70 -7.43 -7.84 50.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.7543 0.783 0.783 0.7734 0.783 0.8021 -12.15%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.25 0.29 0.275 0.27 0.29 0.26 0.255 -
P/RPS 0.69 0.63 0.53 0.55 0.68 0.64 0.73 -3.67%
P/EPS -1.73 -5.46 -9.25 -5.60 -4.14 -3.34 -3.11 -32.28%
EY -57.94 -18.33 -10.81 -17.86 -24.18 -29.94 -32.19 47.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.37 0.34 0.33 0.36 0.32 0.30 17.01%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/02/24 30/11/23 30/08/23 31/05/23 28/02/23 29/11/22 29/08/22 -
Price 0.195 0.245 0.29 0.24 0.275 0.315 0.275 -
P/RPS 0.54 0.53 0.56 0.49 0.64 0.77 0.78 -21.68%
P/EPS -1.35 -4.61 -9.75 -4.98 -3.92 -4.05 -3.35 -45.35%
EY -74.28 -21.69 -10.25 -20.09 -25.50 -24.71 -29.85 83.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.31 0.35 0.29 0.34 0.38 0.33 -6.14%

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