[HOHUP] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
16-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 42.01%
YoY- 30.87%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 147,288 173,019 174,108 159,042 156,900 136,501 159,321 -5.11%
PBT -1,032 2,034 6,091 -10,483 -23,317 -31,760 -34,266 -90.38%
Tax -3,912 -3,154 -3,476 -1,942 602 2,497 1,465 -
NP -4,944 -1,120 2,615 -12,425 -22,715 -29,263 -32,801 -71.77%
-
NP to SH -1,684 579 3,872 -13,395 -23,097 -29,263 -32,801 -86.26%
-
Tax Rate - 155.06% 57.07% - - - - -
Total Cost 152,232 174,139 171,493 171,467 179,615 165,764 192,122 -14.40%
-
Net Worth 151,753 155,090 95,999 159,374 97,249 145,928 142,875 4.11%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 151,753 155,090 95,999 159,374 97,249 145,928 142,875 4.11%
NOSH 101,847 102,033 95,999 106,249 97,249 97,285 94,619 5.04%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -3.36% -0.65% 1.50% -7.81% -14.48% -21.44% -20.59% -
ROE -1.11% 0.37% 4.03% -8.40% -23.75% -20.05% -22.96% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 144.62 169.57 181.36 149.69 161.34 140.31 168.38 -9.66%
EPS -1.65 0.57 4.03 -12.61 -23.75 -30.08 -34.67 -86.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.52 1.00 1.50 1.00 1.50 1.51 -0.88%
Adjusted Per Share Value based on latest NOSH - 106,249
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 28.42 33.38 33.59 30.69 30.27 26.34 30.74 -5.11%
EPS -0.32 0.11 0.75 -2.58 -4.46 -5.65 -6.33 -86.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2928 0.2993 0.1852 0.3075 0.1876 0.2816 0.2757 4.10%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.58 0.68 0.40 0.49 0.67 0.76 1.06 -
P/RPS 0.40 0.40 0.22 0.33 0.42 0.54 0.63 -26.18%
P/EPS -35.08 119.83 9.92 -3.89 -2.82 -2.53 -3.06 410.69%
EY -2.85 0.83 10.08 -25.73 -35.45 -39.58 -32.70 -80.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.45 0.40 0.33 0.67 0.51 0.70 -32.36%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 13/09/06 31/05/06 22/02/06 16/12/05 30/08/05 31/05/05 25/02/05 -
Price 0.55 0.61 0.49 0.50 0.55 0.69 0.90 -
P/RPS 0.38 0.36 0.27 0.33 0.34 0.49 0.53 -19.94%
P/EPS -33.26 107.50 12.15 -3.97 -2.32 -2.29 -2.60 449.53%
EY -3.01 0.93 8.23 -25.21 -43.18 -43.59 -38.52 -81.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.40 0.49 0.33 0.55 0.46 0.60 -27.61%

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