[HANDAL] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[HANDAL] HANDAL ENERGY BERHAD
Announcement Date
15-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 119.82%
YoY- -93.64%
Quarter Report
Latest QR
Upcoming QR
HANDAL's Result
HANDAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 95,928 100,747 80,482 82,560 78,964 97,580 88,081 5.85%
PBT 4,676 6,599 141 1,342 -2,508 4,164 8,341 -32.03%
Tax -2,544 -4,659 -715 -1,032 0 -1,231 -1,732 29.24%
NP 2,132 1,940 -574 310 -2,508 2,933 6,609 -52.99%
-
NP to SH 2,212 1,974 -478 448 -2,260 3,017 6,638 -51.96%
-
Tax Rate 54.41% 70.60% 507.09% 76.90% - 29.56% 20.76% -
Total Cost 93,796 98,807 81,057 82,250 81,472 94,647 81,472 9.85%
-
Net Worth 99,540 101,093 101,172 99,200 98,471 100,684 102,461 -1.91%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 99,540 101,093 101,172 99,200 98,471 100,684 102,461 -1.91%
NOSH 158,000 160,465 163,181 159,999 161,428 160,000 160,096 -0.87%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 2.22% 1.93% -0.71% 0.38% -3.18% 3.01% 7.50% -
ROE 2.22% 1.95% -0.47% 0.45% -2.30% 3.00% 6.48% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 60.71 62.78 49.32 51.60 48.92 61.06 55.02 6.78%
EPS 1.40 1.23 -0.29 0.28 -1.40 1.89 4.15 -51.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.63 0.62 0.62 0.61 0.63 0.64 -1.04%
Adjusted Per Share Value based on latest NOSH - 161,020
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 23.36 24.53 19.60 20.11 19.23 23.76 21.45 5.85%
EPS 0.54 0.48 -0.12 0.11 -0.55 0.73 1.62 -51.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2424 0.2462 0.2464 0.2416 0.2398 0.2452 0.2495 -1.90%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.455 0.45 0.475 0.435 0.385 0.38 0.43 -
P/RPS 0.75 0.72 0.96 0.84 0.79 0.62 0.78 -2.58%
P/EPS 32.50 36.58 -161.93 155.36 -27.50 20.13 10.37 114.30%
EY 3.08 2.73 -0.62 0.64 -3.64 4.97 9.64 -53.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.71 0.77 0.70 0.63 0.60 0.67 4.91%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 20/05/14 28/02/14 18/11/13 15/08/13 14/05/13 28/02/13 06/11/12 -
Price 0.46 0.44 0.505 0.565 0.435 0.39 0.41 -
P/RPS 0.76 0.70 1.02 1.09 0.89 0.64 0.75 0.88%
P/EPS 32.86 35.77 -172.16 201.79 -31.07 20.66 9.89 122.82%
EY 3.04 2.80 -0.58 0.50 -3.22 4.84 10.11 -55.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.70 0.81 0.91 0.71 0.62 0.64 9.17%

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