[HOHUP] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 0.17%
YoY- 88.59%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 151,425 146,318 187,796 212,711 211,388 214,504 177,140 -9.90%
PBT -27,913 -16,820 -5,952 -252 -3,417 -4,904 -7,108 148.28%
Tax 1,856 -462 -5,504 -6,434 -3,280 350 -3,168 -
NP -26,057 -17,282 -11,456 -6,686 -6,697 -4,554 -10,276 85.63%
-
NP to SH -26,057 -17,282 -11,456 -6,686 -6,697 -4,554 -10,276 85.63%
-
Tax Rate - - - - - - - -
Total Cost 177,482 163,600 199,252 219,397 218,085 219,058 187,416 -3.55%
-
Net Worth 161,700 169,069 166,296 155,338 155,473 158,191 157,724 1.66%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 161,700 169,069 166,296 155,338 155,473 158,191 157,724 1.66%
NOSH 99,203 97,728 92,387 59,745 59,797 59,921 59,744 40.09%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -17.21% -11.81% -6.10% -3.14% -3.17% -2.12% -5.80% -
ROE -16.11% -10.22% -6.89% -4.30% -4.31% -2.88% -6.52% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 152.64 149.72 203.27 356.03 353.51 357.98 296.50 -35.68%
EPS -26.27 -17.80 -12.40 -11.10 -11.20 -7.60 -17.20 32.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.73 1.80 2.60 2.60 2.64 2.64 -27.42%
Adjusted Per Share Value based on latest NOSH - 61,800
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 29.21 28.23 36.23 41.04 40.78 41.38 34.17 -9.90%
EPS -5.03 -3.33 -2.21 -1.29 -1.29 -0.88 -1.98 85.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.312 0.3262 0.3208 0.2997 0.2999 0.3052 0.3043 1.67%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.46 1.76 2.14 3.04 2.15 1.32 1.32 -
P/RPS 0.96 1.18 1.05 0.85 0.61 0.37 0.45 65.49%
P/EPS -5.56 -9.95 -17.26 -27.17 -19.20 -17.37 -7.67 -19.25%
EY -17.99 -10.05 -5.79 -3.68 -5.21 -5.76 -13.03 23.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.02 1.19 1.17 0.83 0.50 0.50 47.81%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 24/08/04 27/05/04 25/02/04 21/11/03 27/08/03 27/05/03 -
Price 1.17 1.47 1.59 2.29 2.86 1.64 1.28 -
P/RPS 0.77 0.98 0.78 0.64 0.81 0.46 0.43 47.30%
P/EPS -4.45 -8.31 -12.82 -20.46 -25.54 -21.58 -7.44 -28.94%
EY -22.45 -12.03 -7.80 -4.89 -3.92 -4.63 -13.44 40.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.85 0.88 0.88 1.10 0.62 0.48 30.94%

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