[HHRG] QoQ Annualized Quarter Result on 31-Dec-2020 [#3]

Stock
[HHRG] HHRG BERHAD
Announcement Date
11-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- -128.51%
YoY- 81.64%
Quarter Report
Latest QR
Upcoming QR
HHRG's Result
HHRG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 81,110 82,304 73,594 70,222 62,240 49,180 102,111 -14.21%
PBT 12,614 7,996 -17,811 -22,877 -10,006 -10,928 -42,646 -
Tax -1,334 -1,648 -1,895 -1,058 -412 -512 408 -
NP 11,280 6,348 -19,706 -23,936 -10,418 -11,440 -42,238 -
-
NP to SH 11,258 6,340 -19,773 -24,025 -10,514 -11,328 -42,210 -
-
Tax Rate 10.58% 20.61% - - - - - -
Total Cost 69,830 75,956 93,300 94,158 72,658 60,620 144,349 -38.34%
-
Net Worth 50,200 38,060 36,063 20,378 3,231 3,225 29,033 44.01%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 50,200 38,060 36,063 20,378 3,231 3,225 29,033 44.01%
NOSH 139,606 138,707 92,471 92,471 37,352 33,957 33,957 156.41%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 13.91% 7.71% -26.78% -34.09% -16.74% -23.26% -41.36% -
ROE 22.43% 16.66% -54.83% -117.89% -325.33% -351.16% -145.38% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 58.17 71.36 79.59 141.28 169.48 144.83 36.58 36.20%
EPS 8.84 5.48 -37.27 -59.84 -29.74 -33.36 -15.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.33 0.39 0.41 0.088 0.095 0.104 128.65%
Adjusted Per Share Value based on latest NOSH - 92,471
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 8.82 8.95 8.00 7.63 6.76 5.35 11.10 -14.19%
EPS 1.22 0.69 -2.15 -2.61 -1.14 -1.23 -4.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0546 0.0414 0.0392 0.0221 0.0035 0.0035 0.0316 43.94%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.54 0.765 0.625 0.335 0.33 0.395 0.18 -
P/RPS 0.93 1.07 0.79 0.24 0.19 0.27 0.49 53.23%
P/EPS 6.69 13.92 -2.92 -0.69 -1.15 -1.18 -1.19 -
EY 14.95 7.19 -34.21 -144.29 -86.75 -84.46 -84.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 2.32 1.60 0.82 3.75 4.16 1.73 -9.06%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 29/09/21 28/05/21 11/03/21 27/11/20 28/08/20 29/06/20 -
Price 0.83 0.565 0.66 0.43 0.27 0.40 0.355 -
P/RPS 1.43 0.79 0.83 0.30 0.16 0.28 0.97 29.50%
P/EPS 10.28 10.28 -3.09 -0.89 -0.94 -1.20 -2.35 -
EY 9.73 9.73 -32.40 -112.41 -106.03 -83.40 -42.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 1.71 1.69 1.05 3.07 4.21 3.41 -22.84%

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