[HOHUP] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 95.62%
YoY- -44.33%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 212,711 158,541 107,252 44,285 171,860 119,882 87,476 80.53%
PBT -252 -2,563 -2,452 -1,777 -61,554 -15,529 -8,276 -90.18%
Tax -6,434 -2,460 175 -792 2,953 271 8,276 -
NP -6,686 -5,023 -2,277 -2,569 -58,601 -15,258 0 -
-
NP to SH -6,686 -5,023 -2,277 -2,569 -58,601 -15,258 -8,687 -15.97%
-
Tax Rate - - - - - - - -
Total Cost 219,397 163,564 109,529 46,854 230,461 135,140 87,476 84.28%
-
Net Worth 155,338 155,473 158,191 157,724 162,560 197,999 204,576 -16.72%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 155,338 155,473 158,191 157,724 162,560 197,999 204,576 -16.72%
NOSH 59,745 59,797 59,921 59,744 59,985 59,999 59,993 -0.27%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -3.14% -3.17% -2.12% -5.80% -34.10% -12.73% 0.00% -
ROE -4.30% -3.23% -1.44% -1.63% -36.05% -7.71% -4.25% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 356.03 265.13 178.99 74.12 286.50 199.80 145.81 81.03%
EPS -11.10 -8.40 -3.80 -4.30 -97.70 -25.43 -14.48 -16.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.60 2.60 2.64 2.64 2.71 3.30 3.41 -16.49%
Adjusted Per Share Value based on latest NOSH - 59,744
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 41.04 30.59 20.69 8.54 33.16 23.13 16.88 80.51%
EPS -1.29 -0.97 -0.44 -0.50 -11.31 -2.94 -1.68 -16.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2997 0.30 0.3052 0.3043 0.3137 0.382 0.3947 -16.72%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 3.04 2.15 1.32 1.32 1.30 1.51 1.82 -
P/RPS 0.85 0.81 0.74 1.78 0.45 0.76 1.25 -22.61%
P/EPS -27.17 -25.60 -34.74 -30.70 -1.33 -5.94 -12.57 66.93%
EY -3.68 -3.91 -2.88 -3.26 -75.15 -16.84 -7.96 -40.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.83 0.50 0.50 0.48 0.46 0.53 69.29%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 21/11/03 27/08/03 27/05/03 28/02/03 22/11/02 29/08/02 -
Price 2.29 2.86 1.64 1.28 1.43 1.46 1.64 -
P/RPS 0.64 1.08 0.92 1.73 0.50 0.73 1.12 -31.06%
P/EPS -20.46 -34.05 -43.16 -29.77 -1.46 -5.74 -11.33 48.13%
EY -4.89 -2.94 -2.32 -3.36 -68.32 -17.42 -8.83 -32.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.10 0.62 0.48 0.53 0.44 0.48 49.62%

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