[HOHUP] YoY Quarter Result on 30-Jun-2008 [#2]

Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -197.7%
YoY- -40.22%
Quarter Report
View:
Show?
Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 6,725 3,163 17,846 20,012 25,649 20,878 46,609 -27.56%
PBT -6,927 -4,045 -2,288 -8,885 -6,685 -1,545 1,521 -
Tax 0 0 -1,414 -375 -37 -1,508 -750 -
NP -6,927 -4,045 -3,702 -9,260 -6,722 -3,053 771 -
-
NP to SH -6,710 -4,053 -3,651 -9,410 -6,711 -1,874 389 -
-
Tax Rate - - - - - - 49.31% -
Total Cost 13,652 7,208 21,548 29,272 32,371 23,931 45,838 -18.27%
-
Net Worth -34,587 -21,479 9,178 77,329 114,229 151,753 97,249 -
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 -34,587 -21,479 9,178 77,329 114,229 151,753 97,249 -
NOSH 98,821 93,387 101,983 101,950 101,990 101,847 97,249 0.26%
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 -103.00% -127.88% -20.74% -46.27% -26.21% -14.62% 1.65% -
ROE 0.00% 0.00% -39.78% -12.17% -5.88% -1.23% 0.40% -
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 6.81 3.39 17.50 19.63 25.15 20.50 47.93 -27.75%
EPS -6.79 -4.34 -3.58 -9.23 -6.58 -1.84 0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.35 -0.23 0.09 0.7585 1.12 1.49 1.00 -
Adjusted Per Share Value based on latest NOSH - 101,950
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 1.30 0.61 3.44 3.86 4.95 4.03 8.99 -27.54%
EPS -1.29 -0.78 -0.70 -1.82 -1.29 -0.36 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0667 -0.0414 0.0177 0.1492 0.2204 0.2928 0.1876 -
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 0.82 0.50 0.60 0.56 0.67 0.58 0.67 -
P/RPS 12.05 14.76 3.43 2.85 2.66 2.83 1.40 43.13%
P/EPS -12.08 -11.52 -16.76 -6.07 -10.18 -31.52 167.50 -
EY -8.28 -8.68 -5.97 -16.48 -9.82 -3.17 0.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 6.67 0.74 0.60 0.39 0.67 -
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 25/08/11 24/08/10 25/08/09 28/08/08 30/08/07 13/09/06 30/08/05 -
Price 0.75 0.52 0.58 0.43 0.92 0.55 0.55 -
P/RPS 11.02 15.35 3.31 2.19 3.66 2.68 1.15 45.71%
P/EPS -11.05 -11.98 -16.20 -4.66 -13.98 -29.89 137.50 -
EY -9.05 -8.35 -6.17 -21.47 -7.15 -3.35 0.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 6.44 0.57 0.82 0.37 0.55 -

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