[HOHUP] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -120.6%
YoY- 67.08%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 67,613 113,290 113,569 158,541 119,882 155,548 257,124 -19.95%
PBT -10,217 3,348 -20,935 -2,563 -15,529 -18,814 4,908 -
Tax -2,913 -2,165 1,392 -2,460 271 18,814 -2,587 1.99%
NP -13,130 1,183 -19,543 -5,023 -15,258 0 2,321 -
-
NP to SH -9,276 220 -19,543 -5,023 -15,258 -16,957 2,321 -
-
Tax Rate - 64.67% - - - - 52.71% -
Total Cost 80,743 112,107 133,112 163,564 135,140 155,548 254,803 -17.42%
-
Net Worth 146,946 164,999 161,700 155,473 197,999 219,012 235,698 -7.56%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 146,946 164,999 161,700 155,473 197,999 219,012 235,698 -7.56%
NOSH 102,046 109,999 99,203 59,797 59,999 60,003 59,974 9.25%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -19.42% 1.04% -17.21% -3.17% -12.73% 0.00% 0.90% -
ROE -6.31% 0.13% -12.09% -3.23% -7.71% -7.74% 0.98% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 66.26 102.99 114.48 265.13 199.80 259.23 428.72 -26.73%
EPS -9.09 0.21 -19.70 -8.40 -25.43 -28.26 3.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.50 1.63 2.60 3.30 3.65 3.93 -15.40%
Adjusted Per Share Value based on latest NOSH - 59,695
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 13.05 21.86 21.91 30.59 23.13 30.01 49.61 -19.94%
EPS -1.79 0.04 -3.77 -0.97 -2.94 -3.27 0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2835 0.3184 0.312 0.30 0.382 0.4226 0.4548 -7.57%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.51 0.49 1.46 2.15 1.51 1.18 2.60 -
P/RPS 0.77 0.48 1.28 0.81 0.76 0.46 0.61 3.95%
P/EPS -5.61 245.00 -7.41 -25.60 -5.94 -4.18 67.18 -
EY -17.82 0.41 -13.49 -3.91 -16.84 -23.95 1.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.33 0.90 0.83 0.46 0.32 0.66 -10.02%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/11/06 16/12/05 26/11/04 21/11/03 22/11/02 29/11/01 24/11/00 -
Price 0.64 0.50 1.17 2.86 1.46 1.86 2.37 -
P/RPS 0.97 0.49 1.02 1.08 0.73 0.72 0.55 9.91%
P/EPS -7.04 250.00 -5.94 -34.05 -5.74 -6.58 61.24 -
EY -14.20 0.40 -16.84 -2.94 -17.42 -15.19 1.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.33 0.72 1.10 0.44 0.51 0.60 -5.03%

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