[HOVID] QoQ Annualized Quarter Result on 31-Dec-2010 [#2]

Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 63.57%
YoY- -152.79%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 148,300 153,456 158,541 163,254 169,664 365,166 370,982 -45.70%
PBT 9,004 -2,252 -614 -2,432 -16,608 -97,678 34,716 -59.29%
Tax -5,760 -3,458 -5,826 -5,238 -4,044 5,080 -6,630 -8.94%
NP 3,244 -5,710 -6,441 -7,670 -20,652 -92,598 28,085 -76.25%
-
NP to SH 2,016 -5,644 -6,296 -7,884 -21,644 -53,952 21,860 -79.55%
-
Tax Rate 63.97% - - - - - 19.10% -
Total Cost 145,056 159,166 164,982 170,924 190,316 457,764 342,897 -43.61%
-
Net Worth 95,039 96,634 97,257 97,640 96,864 101,986 173,100 -32.92%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 95,039 96,634 97,257 97,640 96,864 101,986 173,100 -32.92%
NOSH 719,999 762,702 761,612 758,076 762,112 760,524 762,558 -3.75%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 2.19% -3.72% -4.06% -4.70% -12.17% -25.36% 7.57% -
ROE 2.12% -5.84% -6.47% -8.07% -22.34% -52.90% 12.63% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 20.60 20.12 20.82 21.54 22.26 48.02 48.65 -43.58%
EPS 0.28 -0.74 -0.83 -1.04 -2.84 -7.08 2.87 -78.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.132 0.1267 0.1277 0.1288 0.1271 0.1341 0.227 -30.30%
Adjusted Per Share Value based on latest NOSH - 773,157
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 17.95 18.58 19.19 19.76 20.54 44.20 44.91 -45.70%
EPS 0.24 -0.68 -0.76 -0.95 -2.62 -6.53 2.65 -79.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.115 0.117 0.1177 0.1182 0.1173 0.1235 0.2095 -32.93%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.19 0.22 0.24 0.17 0.17 0.20 0.23 -
P/RPS 0.92 1.09 1.15 0.79 0.76 0.42 0.47 56.41%
P/EPS 67.86 -29.73 -29.03 -16.35 -5.99 -2.82 8.02 314.69%
EY 1.47 -3.36 -3.44 -6.12 -16.71 -35.47 12.46 -75.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.74 1.88 1.32 1.34 1.49 1.01 26.64%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 02/09/11 27/05/11 25/02/11 29/11/10 30/08/10 24/05/10 -
Price 0.23 0.21 0.23 0.20 0.14 0.17 0.20 -
P/RPS 1.12 1.04 1.10 0.93 0.63 0.35 0.41 95.29%
P/EPS 82.14 -28.38 -27.82 -19.23 -4.93 -2.40 6.98 416.59%
EY 1.22 -3.52 -3.59 -5.20 -20.29 -41.73 14.33 -80.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.66 1.80 1.55 1.10 1.27 0.88 57.46%

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