[HOHUP] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -95.16%
YoY- 8.73%
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 39,932 20,229 13,430 8,839 30,502 30,305 54,238 -4.97%
PBT 6,989 -14,512 -6,917 -8,322 -7,790 6,028 -7,412 -
Tax 0 2,286 0 0 -1,414 -5,597 -84 -
NP 6,989 -12,226 -6,917 -8,322 -9,204 431 -7,496 -
-
NP to SH 6,825 -11,617 -6,678 -8,310 -9,105 340 -7,495 -
-
Tax Rate 0.00% - - - - 92.85% - -
Total Cost 32,943 32,455 20,347 17,161 39,706 29,874 61,734 -9.92%
-
Net Worth -44,887 -50,996 -34,473 -23,336 9,176 78,148 114,209 -
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth -44,887 -50,996 -34,473 -23,336 9,176 78,148 114,209 -
NOSH 102,017 101,992 98,495 101,465 101,959 103,030 101,972 0.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 17.50% -60.44% -51.50% -94.15% -30.18% 1.42% -13.82% -
ROE 0.00% 0.00% 0.00% 0.00% -99.22% 0.44% -6.56% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 39.14 19.83 13.64 8.71 29.92 29.41 53.19 -4.97%
EPS 6.69 -11.39 -6.78 -8.19 -8.93 0.33 -7.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.44 -0.50 -0.35 -0.23 0.09 0.7585 1.12 -
Adjusted Per Share Value based on latest NOSH - 93,387
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 7.71 3.90 2.59 1.71 5.89 5.85 10.47 -4.96%
EPS 1.32 -2.24 -1.29 -1.60 -1.76 0.07 -1.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0866 -0.0984 -0.0665 -0.045 0.0177 0.1508 0.2204 -
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.835 0.74 0.82 0.50 0.60 0.56 0.67 -
P/RPS 2.13 3.73 6.01 5.74 2.01 1.90 1.26 9.13%
P/EPS 12.48 -6.50 -12.09 -6.11 -6.72 169.70 -9.12 -
EY 8.01 -15.39 -8.27 -16.38 -14.88 0.59 -10.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 6.67 0.74 0.60 -
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 20/08/13 29/08/12 25/08/11 24/08/10 25/08/09 28/08/08 30/08/07 -
Price 1.38 0.69 0.75 0.52 0.58 0.43 0.92 -
P/RPS 3.53 3.48 5.50 5.97 1.94 1.46 1.73 12.60%
P/EPS 20.63 -6.06 -11.06 -6.35 -6.49 130.30 -12.52 -
EY 4.85 -16.51 -9.04 -15.75 -15.40 0.77 -7.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 6.44 0.57 0.82 -

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