[HOHUP] YoY Quarter Result on 30-Jun-2007 [#2]

Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -755.99%
YoY- -258.11%
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 3,163 17,846 20,012 25,649 20,878 46,609 26,210 -29.69%
PBT -4,045 -2,288 -8,885 -6,685 -1,545 1,521 -6,922 -8.56%
Tax 0 -1,414 -375 -37 -1,508 -750 1,145 -
NP -4,045 -3,702 -9,260 -6,722 -3,053 771 -5,777 -5.76%
-
NP to SH -4,053 -3,651 -9,410 -6,711 -1,874 389 -5,777 -5.73%
-
Tax Rate - - - - - 49.31% - -
Total Cost 7,208 21,548 29,272 32,371 23,931 45,838 31,987 -21.98%
-
Net Worth -21,479 9,178 77,329 114,229 151,753 97,249 165,620 -
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth -21,479 9,178 77,329 114,229 151,753 97,249 165,620 -
NOSH 93,387 101,983 101,950 101,990 101,847 97,249 95,734 -0.41%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin -127.88% -20.74% -46.27% -26.21% -14.62% 1.65% -22.04% -
ROE 0.00% -39.78% -12.17% -5.88% -1.23% 0.40% -3.49% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 3.39 17.50 19.63 25.15 20.50 47.93 27.38 -29.39%
EPS -4.34 -3.58 -9.23 -6.58 -1.84 0.38 -6.00 -5.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.23 0.09 0.7585 1.12 1.49 1.00 1.73 -
Adjusted Per Share Value based on latest NOSH - 101,990
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 0.61 3.44 3.86 4.95 4.03 8.99 5.06 -29.70%
EPS -0.78 -0.70 -1.82 -1.29 -0.36 0.08 -1.11 -5.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0414 0.0177 0.1492 0.2204 0.2928 0.1876 0.3196 -
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.50 0.60 0.56 0.67 0.58 0.67 1.76 -
P/RPS 14.76 3.43 2.85 2.66 2.83 1.40 6.43 14.84%
P/EPS -11.52 -16.76 -6.07 -10.18 -31.52 167.50 -29.17 -14.33%
EY -8.68 -5.97 -16.48 -9.82 -3.17 0.60 -3.43 16.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 6.67 0.74 0.60 0.39 0.67 1.02 -
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/08/10 25/08/09 28/08/08 30/08/07 13/09/06 30/08/05 24/08/04 -
Price 0.52 0.58 0.43 0.92 0.55 0.55 1.47 -
P/RPS 15.35 3.31 2.19 3.66 2.68 1.15 5.37 19.12%
P/EPS -11.98 -16.20 -4.66 -13.98 -29.89 137.50 -24.36 -11.15%
EY -8.35 -6.17 -21.47 -7.15 -3.35 0.73 -4.11 12.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 6.44 0.57 0.82 0.37 0.55 0.85 -

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