[HOHUP] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 102.03%
YoY- 123.53%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 174,108 113,290 70,738 24,129 159,321 113,569 73,159 77.97%
PBT 6,091 3,348 2,539 1,018 -34,766 -20,935 -8,410 -
Tax -3,476 -2,165 -1,094 -344 1,615 1,392 -231 506.50%
NP 2,615 1,183 1,445 674 -33,151 -19,543 -8,641 -
-
NP to SH 3,879 220 1,070 674 -33,151 -19,543 -8,641 -
-
Tax Rate 57.07% 64.67% 43.09% 33.79% - - - -
Total Cost 171,493 112,107 69,293 23,455 192,472 133,112 81,800 63.58%
-
Net Worth 154,019 164,999 107,000 145,928 142,155 161,700 169,069 -6.01%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 154,019 164,999 107,000 145,928 142,155 161,700 169,069 -6.01%
NOSH 100,666 109,999 107,000 97,285 94,770 99,203 97,728 1.98%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 1.50% 1.04% 2.04% 2.79% -20.81% -17.21% -11.81% -
ROE 2.52% 0.13% 1.00% 0.46% -23.32% -12.09% -5.11% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 172.95 102.99 66.11 24.80 168.11 114.48 74.86 74.49%
EPS 3.80 0.21 1.05 0.70 -33.50 -19.70 -8.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.50 1.00 1.50 1.50 1.63 1.73 -7.84%
Adjusted Per Share Value based on latest NOSH - 97,285
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 33.59 21.86 13.65 4.66 30.74 21.91 14.12 77.92%
EPS 0.75 0.04 0.21 0.13 -6.40 -3.77 -1.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2972 0.3184 0.2065 0.2816 0.2743 0.312 0.3262 -6.00%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.40 0.49 0.67 0.76 1.06 1.46 1.76 -
P/RPS 0.23 0.48 1.01 3.06 0.63 1.28 2.35 -78.67%
P/EPS 10.38 245.00 67.00 109.70 -3.03 -7.41 -19.91 -
EY 9.63 0.41 1.49 0.91 -33.00 -13.49 -5.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.33 0.67 0.51 0.71 0.90 1.02 -59.69%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 22/02/06 16/12/05 30/08/05 31/05/05 25/02/05 26/11/04 24/08/04 -
Price 0.49 0.50 0.55 0.69 0.90 1.17 1.47 -
P/RPS 0.28 0.49 0.83 2.78 0.54 1.02 1.96 -72.57%
P/EPS 12.72 250.00 55.00 99.60 -2.57 -5.94 -16.63 -
EY 7.86 0.40 1.82 1.00 -38.87 -16.84 -6.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.33 0.55 0.46 0.60 0.72 0.85 -47.76%

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