[HOHUP] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 61.09%
YoY- -156.62%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 80,149 78,717 61,004 50,624 91,183 81,506 60,610 20.41%
PBT -33,387 -30,110 -15,580 -22,008 -55,919 -18,254 12,056 -
Tax -1,309 -1,773 -2,828 0 -244 -7,080 -11,194 -75.99%
NP -34,696 -31,884 -18,408 -22,008 -56,163 -25,334 862 -
-
NP to SH 34,519 -31,716 -18,210 -21,816 -56,074 -25,334 680 1261.21%
-
Tax Rate - - - - - - 92.85% -
Total Cost 114,845 110,601 79,412 72,632 147,346 106,841 59,748 54.41%
-
Net Worth -15,222 -5,100 9,176 13,252 18,358 55,825 78,148 -
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth -15,222 -5,100 9,176 13,252 18,358 55,825 78,148 -
NOSH 101,483 102,002 101,959 101,943 101,991 101,501 103,030 -1.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -43.29% -40.50% -30.18% -43.47% -61.59% -31.08% 1.42% -
ROE 0.00% 0.00% -198.44% -164.62% -305.44% -45.38% 0.87% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 78.98 77.17 59.83 49.66 89.40 80.30 58.83 21.63%
EPS -33.84 -31.09 -17.86 -21.40 -55.54 -24.96 0.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.15 -0.05 0.09 0.13 0.18 0.55 0.7585 -
Adjusted Per Share Value based on latest NOSH - 101,943
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 15.46 15.19 11.77 9.77 17.59 15.73 11.69 20.42%
EPS 6.66 -6.12 -3.51 -4.21 -10.82 -4.89 0.13 1269.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0294 -0.0098 0.0177 0.0256 0.0354 0.1077 0.1508 -
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.88 0.58 0.60 0.31 0.30 0.32 0.56 -
P/RPS 1.11 0.75 1.00 0.62 0.34 0.40 0.95 10.90%
P/EPS 2.59 -1.87 -3.36 -1.45 -0.55 -1.28 84.85 -90.17%
EY 38.65 -53.61 -29.77 -69.03 -183.26 -78.00 1.18 917.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 6.67 2.38 1.67 0.58 0.74 -
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 25/08/09 27/05/09 27/02/09 28/11/08 28/08/08 -
Price 1.00 0.40 0.58 0.49 0.36 0.28 0.43 -
P/RPS 1.27 0.52 0.97 0.99 0.40 0.35 0.73 44.50%
P/EPS 2.94 -1.29 -3.25 -2.29 -0.65 -1.12 65.15 -87.25%
EY 34.01 -77.73 -30.79 -43.67 -152.72 -89.14 1.53 686.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 6.44 3.77 2.00 0.51 0.57 -

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