[HOHUP] YoY Annualized Quarter Result on 30-Jun-2002 [#2]

Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -144.02%
YoY- 35.68%
View:
Show?
Annualized Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 141,476 146,318 214,504 174,952 201,922 434,236 184,862 0.28%
PBT 5,078 -16,820 -4,904 -16,552 -33,030 8,578 -5,934 -
Tax -2,188 -462 350 16,552 33,030 -4,490 5,934 -
NP 2,890 -17,282 -4,554 0 0 4,088 0 -100.00%
-
NP to SH 2,140 -17,282 -4,554 -17,374 -27,010 4,088 -6,062 -
-
Tax Rate 43.09% - - - - 52.34% - -
Total Cost 138,586 163,600 219,058 174,952 201,922 430,148 184,862 0.30%
-
Net Worth 107,000 169,069 158,191 204,576 222,583 234,970 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 107,000 169,069 158,191 204,576 222,583 234,970 0 -100.00%
NOSH 107,000 97,728 59,921 59,993 59,995 59,941 60,019 -0.61%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 2.04% -11.81% -2.12% 0.00% 0.00% 0.94% 0.00% -
ROE 2.00% -10.22% -2.88% -8.49% -12.13% 1.74% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 132.22 149.72 357.98 291.62 336.56 724.43 308.00 0.90%
EPS 2.10 -17.80 -7.60 -28.96 -45.02 6.82 -10.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.73 2.64 3.41 3.71 3.92 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 60,008
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 27.30 28.23 41.39 33.76 38.96 83.79 35.67 0.28%
EPS 0.41 -3.33 -0.88 -3.35 -5.21 0.79 -1.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2065 0.3262 0.3052 0.3947 0.4295 0.4534 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 0.67 1.76 1.32 1.82 1.34 3.48 0.00 -
P/RPS 0.51 1.18 0.37 0.62 0.40 0.48 0.00 -100.00%
P/EPS 33.50 -9.95 -17.37 -6.28 -2.98 51.03 0.00 -100.00%
EY 2.99 -10.05 -5.76 -15.91 -33.60 1.96 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 1.02 0.50 0.53 0.36 0.89 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/08/05 24/08/04 27/08/03 29/08/02 30/08/01 24/08/00 - -
Price 0.55 1.47 1.64 1.64 1.37 3.10 0.00 -
P/RPS 0.42 0.98 0.46 0.56 0.41 0.43 0.00 -100.00%
P/EPS 27.50 -8.31 -21.58 -5.66 -3.04 45.45 0.00 -100.00%
EY 3.64 -12.03 -4.63 -17.66 -32.86 2.20 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.85 0.62 0.48 0.37 0.79 0.00 -100.00%

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