[HOHUP] YoY Quarter Result on 30-Jun-2005 [#2]

Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -42.28%
YoY- 106.73%
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 20,012 25,649 20,878 46,609 26,210 62,967 43,736 -12.20%
PBT -8,885 -6,685 -1,545 1,521 -6,922 -675 -6,726 4.74%
Tax -375 -37 -1,508 -750 1,145 967 6,726 -
NP -9,260 -6,722 -3,053 771 -5,777 292 0 -
-
NP to SH -9,410 -6,711 -1,874 389 -5,777 292 -6,907 5.28%
-
Tax Rate - - - 49.31% - - - -
Total Cost 29,272 32,371 23,931 45,838 31,987 62,675 43,736 -6.46%
-
Net Worth 77,329 114,229 151,753 97,249 165,620 154,176 204,629 -14.95%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 77,329 114,229 151,753 97,249 165,620 154,176 204,629 -14.95%
NOSH 101,950 101,990 101,847 97,249 95,734 58,400 60,008 9.22%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin -46.27% -26.21% -14.62% 1.65% -22.04% 0.46% 0.00% -
ROE -12.17% -5.88% -1.23% 0.40% -3.49% 0.19% -3.38% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 19.63 25.15 20.50 47.93 27.38 107.82 72.88 -19.62%
EPS -9.23 -6.58 -1.84 0.38 -6.00 0.50 -11.51 -3.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7585 1.12 1.49 1.00 1.73 2.64 3.41 -22.14%
Adjusted Per Share Value based on latest NOSH - 97,249
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 3.86 4.95 4.03 8.99 5.06 12.15 8.44 -12.21%
EPS -1.82 -1.29 -0.36 0.08 -1.11 0.06 -1.33 5.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1492 0.2204 0.2928 0.1876 0.3196 0.2975 0.3948 -14.95%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.56 0.67 0.58 0.67 1.76 1.32 1.82 -
P/RPS 2.85 2.66 2.83 1.40 6.43 1.22 2.50 2.20%
P/EPS -6.07 -10.18 -31.52 167.50 -29.17 264.00 -15.81 -14.73%
EY -16.48 -9.82 -3.17 0.60 -3.43 0.38 -6.32 17.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.60 0.39 0.67 1.02 0.50 0.53 5.71%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 28/08/08 30/08/07 13/09/06 30/08/05 24/08/04 27/08/03 29/08/02 -
Price 0.43 0.92 0.55 0.55 1.47 1.64 1.64 -
P/RPS 2.19 3.66 2.68 1.15 5.37 1.52 2.25 -0.44%
P/EPS -4.66 -13.98 -29.89 137.50 -24.36 328.00 -14.25 -16.98%
EY -21.47 -7.15 -3.35 0.73 -4.11 0.30 -7.02 20.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.82 0.37 0.55 0.85 0.62 0.48 2.90%

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