[HOVID] YoY Cumulative Quarter Result on 30-Jun-2008 [#4]

Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- 39.62%
YoY- -28.44%
Quarter Report
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 153,456 365,166 248,607 214,728 186,857 146,580 117,751 4.51%
PBT -2,252 -97,678 -4,244 20,016 35,051 27,456 27,081 -
Tax -3,458 5,080 -2,582 -1,619 -5,983 -4,855 -1,501 14.91%
NP -5,710 -92,598 -6,826 18,397 29,068 22,601 25,580 -
-
NP to SH -5,644 -53,952 417 15,261 21,326 17,020 23,195 -
-
Tax Rate - - - 8.09% 17.07% 17.68% 5.54% -
Total Cost 159,166 457,764 255,433 196,331 157,789 123,979 92,171 9.52%
-
Net Worth 96,634 101,986 152,725 146,200 131,764 115,492 61,996 7.67%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - 8,393 26,657 - - -
Div Payout % - - - 55.00% 125.00% - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 96,634 101,986 152,725 146,200 131,764 115,492 61,996 7.67%
NOSH 762,702 760,524 745,000 763,050 761,642 151,964 95,378 41.38%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin -3.72% -25.36% -2.75% 8.57% 15.56% 15.42% 21.72% -
ROE -5.84% -52.90% 0.27% 10.44% 16.18% 14.74% 37.41% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 20.12 48.02 33.37 28.14 24.53 96.46 123.46 -26.08%
EPS -0.74 -7.08 0.05 2.00 2.80 11.20 25.00 -
DPS 0.00 0.00 0.00 1.10 3.50 0.00 0.00 -
NAPS 0.1267 0.1341 0.205 0.1916 0.173 0.76 0.65 -23.84%
Adjusted Per Share Value based on latest NOSH - 759,824
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 18.58 44.20 30.09 25.99 22.62 17.74 14.25 4.51%
EPS -0.68 -6.53 0.05 1.85 2.58 2.06 2.81 -
DPS 0.00 0.00 0.00 1.02 3.23 0.00 0.00 -
NAPS 0.117 0.1235 0.1849 0.177 0.1595 0.1398 0.075 7.68%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.22 0.20 0.25 0.23 0.08 0.32 0.34 -
P/RPS 1.09 0.42 0.75 0.82 0.33 0.33 0.28 25.41%
P/EPS -29.73 -2.82 446.64 11.50 2.86 2.86 1.40 -
EY -3.36 -35.47 0.22 8.70 35.00 35.00 71.53 -
DY 0.00 0.00 0.00 4.78 43.75 0.00 0.00 -
P/NAPS 1.74 1.49 1.22 1.20 0.46 0.42 0.52 22.28%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 02/09/11 30/08/10 28/08/09 27/08/08 29/08/07 28/08/06 29/08/05 -
Price 0.21 0.17 0.25 0.25 0.08 0.32 0.35 -
P/RPS 1.04 0.35 0.75 0.89 0.33 0.33 0.28 24.43%
P/EPS -28.38 -2.40 446.64 12.50 2.86 2.86 1.44 -
EY -3.52 -41.73 0.22 8.00 35.00 35.00 69.48 -
DY 0.00 0.00 0.00 4.40 43.75 0.00 0.00 -
P/NAPS 1.66 1.27 1.22 1.30 0.46 0.42 0.54 20.57%

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