[HOHUP] QoQ Quarter Result on 31-Dec-2009 [#4]

Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 24.44%
YoY- 70.6%
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 46,822 3,163 5,676 16,654 28,536 17,846 12,656 139.01%
PBT -1,206 -4,045 -4,277 -7,909 -14,793 -2,288 -5,502 -63.61%
Tax 1,468 0 329 -3,240 84 -1,414 0 -
NP 262 -4,045 -3,948 -11,149 -14,709 -3,702 -5,502 -
-
NP to SH 261 -4,053 -4,258 -11,094 -14,682 -3,651 -5,454 -
-
Tax Rate - - - - - - - -
Total Cost 46,560 7,208 9,624 27,803 43,245 21,548 18,158 87.23%
-
Net Worth -9,235 -21,479 -19,284 -15,225 -5,101 9,178 13,252 -
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth -9,235 -21,479 -19,284 -15,225 -5,101 9,178 13,252 -
NOSH 40,153 93,387 101,498 101,500 102,029 101,983 101,943 -46.23%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 0.56% -127.88% -69.56% -66.94% -51.55% -20.74% -43.47% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% -39.78% -41.15% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 116.61 3.39 5.59 16.41 27.97 17.50 12.41 344.68%
EPS 0.65 -4.34 -3.87 -10.93 -14.39 -3.58 -5.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.23 -0.23 -0.19 -0.15 -0.05 0.09 0.13 -
Adjusted Per Share Value based on latest NOSH - 101,500
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 9.03 0.61 1.10 3.21 5.51 3.44 2.44 139.06%
EPS 0.05 -0.78 -0.82 -2.14 -2.83 -0.70 -1.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0178 -0.0414 -0.0372 -0.0294 -0.0098 0.0177 0.0256 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.49 0.50 0.84 0.88 0.58 0.60 0.31 -
P/RPS 0.42 14.76 15.02 5.36 2.07 3.43 2.50 -69.52%
P/EPS 75.38 -11.52 -20.02 -8.05 -4.03 -16.76 -5.79 -
EY 1.33 -8.68 -4.99 -12.42 -24.81 -5.97 -17.26 -
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 0.00 6.67 2.38 -
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 24/08/10 31/05/10 25/02/10 25/11/09 25/08/09 27/05/09 -
Price 0.64 0.52 0.46 1.00 0.40 0.58 0.49 -
P/RPS 0.55 15.35 8.23 6.09 1.43 3.31 3.95 -73.10%
P/EPS 98.46 -11.98 -10.97 -9.15 -2.78 -16.20 -9.16 -
EY 1.02 -8.35 -9.12 -10.93 -35.98 -6.17 -10.92 -
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 0.00 6.44 3.77 -

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