[HOHUP] YoY Quarter Result on 30-Jun-2012 [#2]

Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -243.6%
YoY- -34.11%
Quarter Report
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 61,638 88,531 16,654 5,802 6,725 3,163 17,846 22.93%
PBT 15,667 16,734 6,153 -12,057 -6,927 -4,045 -2,288 -
Tax -1,500 299 0 2,285 0 0 -1,414 0.98%
NP 14,167 17,033 6,153 -9,772 -6,927 -4,045 -3,702 -
-
NP to SH 14,184 17,044 6,450 -8,999 -6,710 -4,053 -3,651 -
-
Tax Rate 9.57% -1.79% 0.00% - - - - -
Total Cost 47,471 71,498 10,501 15,574 13,652 7,208 21,548 14.06%
-
Net Worth 206,850 71,764 -44,905 -51,014 -34,587 -21,479 9,178 68.02%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 206,850 71,764 -44,905 -51,014 -34,587 -21,479 9,178 68.02%
NOSH 369,375 256,300 102,056 102,029 98,821 93,387 101,983 23.91%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 22.98% 19.24% 36.95% -168.42% -103.00% -127.88% -20.74% -
ROE 6.86% 23.75% 0.00% 0.00% 0.00% 0.00% -39.78% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 16.69 34.54 16.32 5.69 6.81 3.39 17.50 -0.78%
EPS 3.84 6.65 6.32 -8.82 -6.79 -4.34 -3.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.28 -0.44 -0.50 -0.35 -0.23 0.09 35.60%
Adjusted Per Share Value based on latest NOSH - 102,029
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 11.89 17.08 3.21 1.12 1.30 0.61 3.44 22.95%
EPS 2.74 3.29 1.24 -1.74 -1.29 -0.78 -0.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3991 0.1385 -0.0866 -0.0984 -0.0667 -0.0414 0.0177 68.04%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.22 1.35 0.835 0.74 0.82 0.50 0.60 -
P/RPS 7.31 3.91 5.12 13.01 12.05 14.76 3.43 13.43%
P/EPS 31.77 20.30 13.21 -8.39 -12.08 -11.52 -16.76 -
EY 3.15 4.93 7.57 -11.92 -8.28 -8.68 -5.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 4.82 0.00 0.00 0.00 0.00 6.67 -16.99%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 19/08/15 25/08/14 20/08/13 29/08/12 25/08/11 24/08/10 25/08/09 -
Price 0.905 1.50 1.38 0.69 0.75 0.52 0.58 -
P/RPS 5.42 4.34 8.46 12.13 11.02 15.35 3.31 8.56%
P/EPS 23.57 22.56 21.84 -7.82 -11.05 -11.98 -16.20 -
EY 4.24 4.43 4.58 -12.78 -9.05 -8.35 -6.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 5.36 0.00 0.00 0.00 0.00 6.44 -20.53%

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