[HHHCORP] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Announcement Date
20-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 88.06%
YoY- 66.11%
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 18,888 24,535 26,584 28,650 28,176 36,608 37,346 -36.49%
PBT -2,108 -1,558 320 1,314 -276 -184 -222 347.79%
Tax 0 -37 -572 -1,516 -1,416 -165 -456 -
NP -2,108 -1,595 -252 -202 -1,692 -349 -678 112.87%
-
NP to SH -2,096 -1,592 -252 -202 -1,692 -349 -678 112.06%
-
Tax Rate - - 178.75% 115.37% - - - -
Total Cost 20,996 26,130 26,836 28,852 29,868 36,957 38,025 -32.67%
-
Net Worth 53,328 53,328 56,661 56,661 56,661 56,661 46,662 9.30%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 53,328 53,328 56,661 56,661 56,661 56,661 46,662 9.30%
NOSH 333,301 333,301 333,301 333,301 333,301 333,301 333,301 0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -11.16% -6.50% -0.95% -0.71% -6.01% -0.95% -1.82% -
ROE -3.93% -2.99% -0.44% -0.36% -2.99% -0.62% -1.45% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 5.67 7.36 7.98 8.60 8.45 10.98 11.21 -36.49%
EPS -0.64 -0.48 -0.08 -0.06 -0.52 -0.10 -0.20 116.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.16 0.17 0.17 0.17 0.17 0.14 9.30%
Adjusted Per Share Value based on latest NOSH - 333,301
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 4.73 6.15 6.66 7.18 7.06 9.17 9.36 -36.52%
EPS -0.53 -0.40 -0.06 -0.05 -0.42 -0.09 -0.17 113.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1336 0.1336 0.142 0.142 0.142 0.142 0.1169 9.30%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.095 0.095 0.08 0.105 0.13 0.125 0.17 -
P/RPS 1.68 1.29 1.00 1.22 1.54 1.14 1.52 6.89%
P/EPS -15.11 -19.89 -105.81 -173.25 -25.61 -119.38 -83.49 -67.97%
EY -6.62 -5.03 -0.95 -0.58 -3.90 -0.84 -1.20 211.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.59 0.47 0.62 0.76 0.74 1.21 -38.02%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 29/02/16 27/11/15 20/08/15 29/05/15 27/02/15 21/11/14 -
Price 0.10 0.075 0.095 0.075 0.105 0.13 0.145 -
P/RPS 1.76 1.02 1.19 0.87 1.24 1.18 1.29 22.98%
P/EPS -15.90 -15.70 -125.65 -123.75 -20.68 -124.15 -71.21 -63.16%
EY -6.29 -6.37 -0.80 -0.81 -4.83 -0.81 -1.40 172.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.47 0.56 0.44 0.62 0.76 1.04 -28.38%

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