[HOHUP] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 82.46%
YoY- -44.33%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 92,160 96,516 187,796 177,140 174,960 191,700 479,932 -24.03%
PBT -12,156 4,072 -5,952 -7,108 -6,200 -13,012 6,380 -
Tax -88 -1,376 -5,504 -3,168 6,200 13,012 1,496 -
NP -12,244 2,696 -11,456 -10,276 0 0 7,876 -
-
NP to SH -12,244 2,696 -11,456 -10,276 -7,120 -12,556 7,876 -
-
Tax Rate - 33.79% - - - - -23.45% -
Total Cost 104,404 93,820 199,252 187,416 174,960 191,700 472,056 -22.22%
-
Net Worth 155,090 145,928 166,296 157,724 211,562 232,800 235,319 -6.71%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 155,090 145,928 166,296 157,724 211,562 232,800 235,319 -6.71%
NOSH 102,033 97,285 92,387 59,744 59,932 59,999 60,030 9.23%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin -13.29% 2.79% -6.10% -5.80% 0.00% 0.00% 1.64% -
ROE -7.89% 1.85% -6.89% -6.52% -3.37% -5.39% 3.35% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 90.32 99.21 203.27 296.50 291.93 319.50 799.48 -30.45%
EPS -12.00 2.80 -12.40 -17.20 -11.88 -20.92 13.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.50 1.80 2.64 3.53 3.88 3.92 -14.60%
Adjusted Per Share Value based on latest NOSH - 59,744
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 17.78 18.62 36.23 34.17 33.75 36.98 92.59 -24.03%
EPS -2.36 0.52 -2.21 -1.98 -1.37 -2.42 1.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2992 0.2815 0.3208 0.3043 0.4082 0.4491 0.454 -6.71%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.68 0.76 2.14 1.32 2.00 1.52 3.72 -
P/RPS 0.75 0.77 1.05 0.45 0.69 0.48 0.47 8.09%
P/EPS -5.67 27.42 -17.26 -7.67 -16.84 -7.26 28.35 -
EY -17.65 3.65 -5.79 -13.03 -5.94 -13.77 3.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.51 1.19 0.50 0.57 0.39 0.95 -11.70%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/05/06 31/05/05 27/05/04 27/05/03 30/05/02 28/05/01 01/06/00 -
Price 0.61 0.69 1.59 1.28 1.99 1.43 3.30 -
P/RPS 0.68 0.70 0.78 0.43 0.68 0.45 0.41 8.79%
P/EPS -5.08 24.90 -12.82 -7.44 -16.75 -6.83 25.15 -
EY -19.67 4.02 -7.80 -13.44 -5.97 -14.63 3.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.46 0.88 0.48 0.56 0.37 0.84 -11.62%

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