[HOHUP] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -188.05%
YoY- -181.71%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 211,388 214,504 177,140 171,860 159,842 174,952 174,960 13.42%
PBT -3,417 -4,904 -7,108 -61,554 -20,705 -16,552 -6,200 -32.75%
Tax -3,280 350 -3,168 2,953 361 16,552 6,200 -
NP -6,697 -4,554 -10,276 -58,601 -20,344 0 0 -
-
NP to SH -6,697 -4,554 -10,276 -58,601 -20,344 -17,374 -7,120 -3.99%
-
Tax Rate - - - - - - - -
Total Cost 218,085 219,058 187,416 230,461 180,186 174,952 174,960 15.80%
-
Net Worth 155,473 158,191 157,724 162,560 198,000 204,576 211,562 -18.54%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 155,473 158,191 157,724 162,560 198,000 204,576 211,562 -18.54%
NOSH 59,797 59,921 59,744 59,985 60,000 59,993 59,932 -0.15%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -3.17% -2.12% -5.80% -34.10% -12.73% 0.00% 0.00% -
ROE -4.31% -2.88% -6.52% -36.05% -10.27% -8.49% -3.37% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 353.51 357.98 296.50 286.50 266.40 291.62 291.93 13.59%
EPS -11.20 -7.60 -17.20 -97.70 -33.91 -28.96 -11.88 -3.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.60 2.64 2.64 2.71 3.30 3.41 3.53 -18.42%
Adjusted Per Share Value based on latest NOSH - 60,039
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 40.79 41.39 34.18 33.16 30.84 33.76 33.76 13.42%
EPS -1.29 -0.88 -1.98 -11.31 -3.93 -3.35 -1.37 -3.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.3052 0.3043 0.3137 0.382 0.3947 0.4082 -18.54%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 2.15 1.32 1.32 1.30 1.51 1.82 2.00 -
P/RPS 0.61 0.37 0.45 0.45 0.57 0.62 0.69 -7.88%
P/EPS -19.20 -17.37 -7.67 -1.33 -4.45 -6.28 -16.84 9.12%
EY -5.21 -5.76 -13.03 -75.15 -22.45 -15.91 -5.94 -8.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.50 0.50 0.48 0.46 0.53 0.57 28.44%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 27/08/03 27/05/03 28/02/03 22/11/02 29/08/02 30/05/02 -
Price 2.86 1.64 1.28 1.43 1.46 1.64 1.99 -
P/RPS 0.81 0.46 0.43 0.50 0.55 0.56 0.68 12.35%
P/EPS -25.54 -21.58 -7.44 -1.46 -4.31 -5.66 -16.75 32.44%
EY -3.92 -4.63 -13.44 -68.32 -23.22 -17.66 -5.97 -24.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.62 0.48 0.53 0.44 0.48 0.56 56.78%

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