[HOHUP] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[HOHUP] HO HUP CONSTRUCTION COMPANY
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 7.42%
YoY- -130.98%
Quarter Report
Latest QR
Upcoming QR
HOHUP's Result
HOHUP's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 128,431 159,042 167,739 208,213 154,560 248,127 340,746 -15.00%
PBT -7,474 -10,483 -18,124 -44,733 -20,259 -15,364 7,845 -
Tax -4,224 -1,942 -1,253 -3,022 -416 13,400 -2,995 5.89%
NP -11,698 -12,425 -19,377 -47,755 -20,675 -1,964 4,850 -
-
NP to SH -5,617 -13,395 -19,377 -47,755 -20,675 -15,471 4,850 -
-
Tax Rate - - - - - - 38.18% -
Total Cost 140,129 171,467 187,116 255,968 175,235 250,091 335,896 -13.55%
-
Net Worth 146,855 159,374 160,745 155,208 198,030 219,126 236,654 -7.64%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - 1,799 - -
Div Payout % - - - - - 0.00% - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 146,855 159,374 160,745 155,208 198,030 219,126 236,654 -7.64%
NOSH 101,982 106,249 98,616 59,695 60,009 60,034 60,217 9.17%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -9.11% -7.81% -11.55% -22.94% -13.38% -0.79% 1.42% -
ROE -3.82% -8.40% -12.05% -30.77% -10.44% -7.06% 2.05% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 125.93 149.69 170.09 348.79 257.56 413.31 565.86 -22.14%
EPS -5.51 -12.61 -19.65 -80.00 -34.45 -25.77 8.05 -
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.44 1.50 1.63 2.60 3.30 3.65 3.93 -15.40%
Adjusted Per Share Value based on latest NOSH - 59,695
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 24.78 30.68 32.36 40.17 29.82 47.87 65.74 -15.00%
EPS -1.08 -2.58 -3.74 -9.21 -3.99 -2.98 0.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.35 0.00 -
NAPS 0.2833 0.3075 0.3101 0.2994 0.3821 0.4228 0.4566 -7.64%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.51 0.49 1.46 2.15 1.51 1.18 2.60 -
P/RPS 0.40 0.33 0.86 0.62 0.59 0.29 0.46 -2.30%
P/EPS -9.26 -3.89 -7.43 -2.69 -4.38 -4.58 32.28 -
EY -10.80 -25.73 -13.46 -37.21 -22.82 -21.84 3.10 -
DY 0.00 0.00 0.00 0.00 0.00 2.54 0.00 -
P/NAPS 0.35 0.33 0.90 0.83 0.46 0.32 0.66 -10.02%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/11/06 16/12/05 26/11/04 21/11/03 22/11/02 29/11/01 24/11/00 -
Price 0.64 0.50 1.17 2.86 1.46 1.86 2.37 -
P/RPS 0.51 0.33 0.69 0.82 0.57 0.45 0.42 3.28%
P/EPS -11.62 -3.97 -5.95 -3.58 -4.24 -7.22 29.43 -
EY -8.61 -25.21 -16.79 -27.97 -23.60 -13.85 3.40 -
DY 0.00 0.00 0.00 0.00 0.00 1.61 0.00 -
P/NAPS 0.44 0.33 0.72 1.10 0.44 0.51 0.60 -5.03%

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