[HOHUP] QoQ Quarter Result on 30-Sep-2009 [#3]

Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -302.14%
YoY- 24.44%
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 3,163 5,676 16,654 28,536 17,846 12,656 30,256 -77.89%
PBT -4,045 -4,277 -7,909 -14,793 -2,288 -5,502 -42,763 -79.32%
Tax 0 329 -3,240 84 -1,414 0 5,056 -
NP -4,045 -3,948 -11,149 -14,709 -3,702 -5,502 -37,707 -77.51%
-
NP to SH -4,053 -4,258 -11,094 -14,682 -3,651 -5,454 -37,737 -77.49%
-
Tax Rate - - - - - - - -
Total Cost 7,208 9,624 27,803 43,245 21,548 18,158 67,963 -77.68%
-
Net Worth -21,479 -19,284 -15,225 -5,101 9,178 13,252 18,358 -
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth -21,479 -19,284 -15,225 -5,101 9,178 13,252 18,358 -
NOSH 93,387 101,498 101,500 102,029 101,983 101,943 101,991 -5.72%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -127.88% -69.56% -66.94% -51.55% -20.74% -43.47% -124.63% -
ROE 0.00% 0.00% 0.00% 0.00% -39.78% -41.15% -205.56% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 3.39 5.59 16.41 27.97 17.50 12.41 29.67 -76.54%
EPS -4.34 -3.87 -10.93 -14.39 -3.58 -5.35 -37.00 -76.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.23 -0.19 -0.15 -0.05 0.09 0.13 0.18 -
Adjusted Per Share Value based on latest NOSH - 102,029
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 0.61 1.10 3.21 5.51 3.44 2.44 5.84 -77.91%
EPS -0.78 -0.82 -2.14 -2.83 -0.70 -1.05 -7.28 -77.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0414 -0.0372 -0.0294 -0.0098 0.0177 0.0256 0.0354 -
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.50 0.84 0.88 0.58 0.60 0.31 0.30 -
P/RPS 14.76 15.02 5.36 2.07 3.43 2.50 1.01 500.68%
P/EPS -11.52 -20.02 -8.05 -4.03 -16.76 -5.79 -0.81 489.87%
EY -8.68 -4.99 -12.42 -24.81 -5.97 -17.26 -123.33 -83.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 6.67 2.38 1.67 -
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 31/05/10 25/02/10 25/11/09 25/08/09 27/05/09 27/02/09 -
Price 0.52 0.46 1.00 0.40 0.58 0.49 0.36 -
P/RPS 15.35 8.23 6.09 1.43 3.31 3.95 1.21 446.47%
P/EPS -11.98 -10.97 -9.15 -2.78 -16.20 -9.16 -0.97 436.77%
EY -8.35 -9.12 -10.93 -35.98 -6.17 -10.92 -102.78 -81.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 6.44 3.77 2.00 -

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