[HOHUP] QoQ 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- 104.95%
YoY- 123.53%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 60,818 42,552 46,609 24,129 45,752 40,410 26,210 75.00%
PBT 2,743 809 1,521 1,018 -13,831 -12,025 -6,922 -
Tax -1,311 -1,071 -750 -344 223 1,473 1,145 -
NP 1,432 -262 771 674 -13,608 -10,552 -5,777 -
-
NP to SH 3,659 -850 389 674 -13,608 -10,552 -5,777 -
-
Tax Rate 47.79% 132.39% 49.31% 33.79% - - - -
Total Cost 59,386 42,814 45,838 23,455 59,360 50,962 31,987 50.88%
-
Net Worth 95,999 159,374 97,249 145,928 142,875 160,745 165,620 -30.41%
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 95,999 159,374 97,249 145,928 142,875 160,745 165,620 -30.41%
NOSH 95,999 106,249 97,249 97,285 94,619 98,616 95,734 0.18%
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 2.35% -0.62% 1.65% 2.79% -29.74% -26.11% -22.04% -
ROE 3.81% -0.53% 0.40% 0.46% -9.52% -6.56% -3.49% -
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 63.35 40.05 47.93 24.80 48.35 40.98 27.38 74.66%
EPS 3.59 -0.83 0.38 0.70 -13.70 -10.70 -6.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.50 1.00 1.50 1.51 1.63 1.73 -30.53%
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 11.74 8.21 8.99 4.66 8.83 7.80 5.06 74.98%
EPS 0.71 -0.16 0.08 0.13 -2.63 -2.04 -1.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1852 0.3075 0.1876 0.2816 0.2757 0.3102 0.3196 -30.42%
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 0.63 1.22 1.40 3.06 2.19 3.56 6.43 -78.65%
P/EPS 10.49 -61.25 167.50 109.70 -7.37 -13.64 -29.17 -
EY 9.53 -1.63 0.60 0.91 -13.57 -7.33 -3.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.33 0.67 0.51 0.70 0.90 1.02 -46.33%
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 0.77 1.25 1.15 2.78 1.86 2.86 5.37 -72.50%
P/EPS 12.86 -62.50 137.50 99.60 -6.26 -10.93 -24.36 -
EY 7.78 -1.60 0.73 1.00 -15.98 -9.15 -4.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.33 0.55 0.46 0.60 0.72 0.85 -30.66%

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