[HOHUP] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -178.91%
YoY- -554.15%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 86,982 67,613 43,918 23,040 174,108 113,290 70,738 14.73%
PBT -33,824 -10,217 -4,584 -3,039 6,091 3,348 2,539 -
Tax -1,324 -2,913 -1,530 -22 -3,476 -2,165 -1,094 13.52%
NP -35,148 -13,130 -6,114 -3,061 2,615 1,183 1,445 -
-
NP to SH -35,101 -9,276 -4,493 -3,061 3,879 220 1,070 -
-
Tax Rate - - - - 57.07% 64.67% 43.09% -
Total Cost 122,130 80,743 50,032 26,101 171,493 112,107 69,293 45.76%
-
Net Worth 121,418 146,946 152,149 155,090 154,019 164,999 107,000 8.76%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 121,418 146,946 152,149 155,090 154,019 164,999 107,000 8.76%
NOSH 102,032 102,046 102,113 102,033 100,666 109,999 107,000 -3.11%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -40.41% -19.42% -13.92% -13.29% 1.50% 1.04% 2.04% -
ROE -28.91% -6.31% -2.95% -1.97% 2.52% 0.13% 1.00% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 85.25 66.26 43.01 22.58 172.95 102.99 66.11 18.41%
EPS -34.41 -9.09 -4.40 -3.00 3.80 0.21 1.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.44 1.49 1.52 1.53 1.50 1.00 12.26%
Adjusted Per Share Value based on latest NOSH - 102,033
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 16.78 13.05 8.47 4.45 33.59 21.86 13.65 14.71%
EPS -6.77 -1.79 -0.87 -0.59 0.75 0.04 0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2343 0.2835 0.2936 0.2993 0.2972 0.3184 0.2065 8.75%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.56 0.51 0.58 0.68 0.40 0.49 0.67 -
P/RPS 0.66 0.77 1.35 3.01 0.23 0.48 1.01 -24.63%
P/EPS -1.63 -5.61 -13.18 -22.67 10.38 245.00 67.00 -
EY -61.43 -17.82 -7.59 -4.41 9.63 0.41 1.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.35 0.39 0.45 0.26 0.33 0.67 -20.99%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 30/11/06 13/09/06 31/05/06 22/02/06 16/12/05 30/08/05 -
Price 0.66 0.64 0.55 0.61 0.49 0.50 0.55 -
P/RPS 0.77 0.97 1.28 2.70 0.28 0.49 0.83 -4.86%
P/EPS -1.92 -7.04 -12.50 -20.33 12.72 250.00 55.00 -
EY -52.12 -14.20 -8.00 -4.92 7.86 0.40 1.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.44 0.37 0.40 0.32 0.33 0.55 0.00%

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