[HOHUP] QoQ TTM Result on 30-Sep-2023 [#3]

Announcement Date
30-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -17.41%
YoY- 49.49%
Quarter Report
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 187,326 231,657 253,274 234,680 211,303 195,453 180,881 2.35%
PBT -80,840 -16,562 -7,441 -12,372 -20,923 -47,291 -44,828 47.99%
Tax 756 -8,187 -12,183 -12,040 -12,482 -6,446 -4,512 -
NP -80,084 -24,749 -19,624 -24,412 -33,405 -53,737 -49,340 37.99%
-
NP to SH -75,068 -25,535 -21,748 -29,677 -34,699 -50,555 -41,494 48.31%
-
Tax Rate - - - - - - - -
Total Cost 267,410 256,406 272,898 259,092 244,708 249,190 230,221 10.46%
-
Net Worth 342,052 390,939 405,785 405,785 400,837 405,785 415,682 -12.15%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 342,052 390,939 405,785 405,785 400,837 405,785 415,682 -12.15%
NOSH 518,260 494,860 494,860 494,860 494,860 494,860 494,860 3.11%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin -42.75% -10.68% -7.75% -10.40% -15.81% -27.49% -27.28% -
ROE -21.95% -6.53% -5.36% -7.31% -8.66% -12.46% -9.98% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 36.15 46.81 51.18 47.42 42.70 39.50 36.55 -0.72%
EPS -14.48 -5.16 -4.39 -6.00 -7.01 -10.22 -8.38 43.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.79 0.82 0.82 0.81 0.82 0.84 -14.81%
Adjusted Per Share Value based on latest NOSH - 494,860
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 36.15 44.70 48.87 45.28 40.77 37.71 34.90 2.36%
EPS -14.48 -4.93 -4.20 -5.73 -6.70 -9.75 -8.01 48.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.7543 0.783 0.783 0.7734 0.783 0.8021 -12.15%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.25 0.29 0.275 0.27 0.29 0.26 0.255 -
P/RPS 0.69 0.62 0.54 0.57 0.68 0.66 0.70 -0.95%
P/EPS -1.73 -5.62 -6.26 -4.50 -4.14 -2.55 -3.04 -31.25%
EY -57.94 -17.79 -15.98 -22.21 -24.18 -39.29 -32.88 45.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.37 0.34 0.33 0.36 0.32 0.30 17.01%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/02/24 30/11/23 30/08/23 31/05/23 28/02/23 29/11/22 29/08/22 -
Price 0.195 0.245 0.29 0.24 0.275 0.315 0.275 -
P/RPS 0.54 0.52 0.57 0.51 0.64 0.80 0.75 -19.61%
P/EPS -1.35 -4.75 -6.60 -4.00 -3.92 -3.08 -3.28 -44.57%
EY -74.28 -21.06 -15.15 -24.99 -25.50 -32.43 -30.49 80.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.31 0.35 0.29 0.34 0.38 0.33 -6.14%

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