[HOHUP] QoQ Cumulative 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- -168.1%
YoY- 31.72%
Quarter Report
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 187,327 171,616 128,767 60,639 211,303 151,262 86,796 66.77%
PBT -80,839 -20,456 -7,958 -4,209 -20,921 -24,816 -21,439 141.67%
Tax 756 1,210 668 537 -12,483 -3,085 369 61.10%
NP -80,083 -19,246 -7,290 -3,672 -33,404 -27,901 -21,070 142.95%
-
NP to SH -75,067 -19,727 -7,358 -5,965 -34,698 -28,890 -20,308 138.49%
-
Tax Rate - - - - - - - -
Total Cost 267,410 190,862 136,057 64,311 244,707 179,163 107,866 82.87%
-
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% -5.05% -1.81% -1.47% -8.66% -7.12% -4.89% -
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 34.68 26.02 12.25 42.70 30.57 17.54 61.73%
EPS -14.48 -3.99 -1.49 -1.21 -7.01 -5.84 -4.10 131.37%
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 33.11 24.85 11.70 40.77 29.19 16.75 66.77%
EPS -14.48 -3.81 -1.42 -1.15 -6.70 -5.57 -3.92 138.38%
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 0.84 1.06 2.20 0.68 0.85 1.45 -38.96%
P/EPS -1.73 -7.27 -18.50 -22.40 -4.14 -4.45 -6.21 -57.24%
EY -57.94 -13.75 -5.41 -4.46 -24.18 -22.45 -16.09 134.38%
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 0.71 1.11 1.96 0.64 1.03 1.57 -50.81%
P/EPS -1.35 -6.15 -19.50 -19.91 -3.92 -5.40 -6.70 -65.53%
EY -74.28 -16.27 -5.13 -5.02 -25.50 -18.53 -14.92 190.71%
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