[HHHCORP] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -13.87%
YoY- -126.13%
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 28,650 28,176 36,608 37,346 37,586 33,736 42,578 -23.26%
PBT 1,314 -276 -184 -222 -342 1,228 2,827 -40.08%
Tax -1,516 -1,416 -165 -456 -254 -328 -297 197.34%
NP -202 -1,692 -349 -678 -596 900 2,530 -
-
NP to SH -202 -1,692 -349 -678 -596 900 2,530 -
-
Tax Rate 115.37% - - - - 26.71% 10.51% -
Total Cost 28,852 29,868 36,957 38,025 38,182 32,836 40,048 -19.68%
-
Net Worth 56,661 56,661 56,661 46,662 46,662 46,662 46,662 13.85%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 56,661 56,661 56,661 46,662 46,662 46,662 46,662 13.85%
NOSH 333,301 333,301 333,301 333,301 333,301 333,301 333,301 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -0.71% -6.01% -0.95% -1.82% -1.59% 2.67% 5.94% -
ROE -0.36% -2.99% -0.62% -1.45% -1.28% 1.93% 5.42% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 8.60 8.45 10.98 11.21 11.28 10.12 12.77 -23.22%
EPS -0.06 -0.52 -0.10 -0.20 -0.18 0.28 0.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.17 0.14 0.14 0.14 0.14 13.85%
Adjusted Per Share Value based on latest NOSH - 333,301
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 7.18 7.06 9.17 9.36 9.42 8.45 10.67 -23.26%
EPS -0.05 -0.42 -0.09 -0.17 -0.15 0.23 0.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.142 0.142 0.142 0.1169 0.1169 0.1169 0.1169 13.88%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.105 0.13 0.125 0.17 0.17 0.17 0.145 -
P/RPS 1.22 1.54 1.14 1.52 1.51 1.68 1.14 4.63%
P/EPS -173.25 -25.61 -119.38 -83.49 -95.07 62.96 19.10 -
EY -0.58 -3.90 -0.84 -1.20 -1.05 1.59 5.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.76 0.74 1.21 1.21 1.21 1.04 -29.23%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 20/08/15 29/05/15 27/02/15 21/11/14 02/09/14 23/05/14 28/02/14 -
Price 0.075 0.105 0.13 0.145 0.19 0.18 0.165 -
P/RPS 0.87 1.24 1.18 1.29 1.68 1.78 1.29 -23.15%
P/EPS -123.75 -20.68 -124.15 -71.21 -106.25 66.66 21.74 -
EY -0.81 -4.83 -0.81 -1.40 -0.94 1.50 4.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.62 0.76 1.04 1.36 1.29 1.18 -48.28%

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