[HANDAL] QoQ Annualized Quarter Result on 30-Jun-2018

Announcement Date
16-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018
Profit Trend
QoQ- -1.3%
YoY- -205.5%
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 55,731 60,857 54,128 58,176 56,428 63,644 51,829 4.96%
PBT -10,416 -10,068 -9,650 -2,392 -3,740 -28 -3,010 128.95%
Tax 28 31 44 0 -128 -2,342 -168 -
NP -10,387 -10,036 -9,606 -2,392 -3,868 -2,370 -3,178 120.39%
-
NP to SH -9,528 -8,996 -8,481 -3,886 -3,836 -2,367 -3,177 108.10%
-
Tax Rate - - - - - - - -
Total Cost 66,119 70,893 63,734 60,568 60,296 66,014 55,007 13.06%
-
Net Worth 84,635 87,829 89,426 94,217 95,814 95,814 95,814 -7.94%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 84,635 87,829 89,426 94,217 95,814 95,814 95,814 -7.94%
NOSH 175,968 160,000 160,000 160,000 160,000 160,000 160,000 6.55%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin -18.64% -16.49% -17.75% -4.11% -6.85% -3.72% -6.13% -
ROE -11.26% -10.24% -9.48% -4.12% -4.00% -2.47% -3.32% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 34.90 38.11 33.90 36.43 35.34 39.85 32.46 4.95%
EPS -6.51 -5.63 -5.31 -2.44 -2.40 -1.48 -1.99 120.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.55 0.56 0.59 0.60 0.60 0.60 -7.94%
Adjusted Per Share Value based on latest NOSH - 160,000
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 13.57 14.82 13.18 14.17 13.74 15.50 12.62 4.96%
EPS -2.32 -2.19 -2.07 -0.95 -0.93 -0.58 -0.77 108.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2061 0.2139 0.2178 0.2294 0.2333 0.2333 0.2333 -7.93%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.35 0.32 0.40 0.435 0.25 0.23 0.25 -
P/RPS 1.00 0.84 1.18 1.19 0.71 0.58 0.77 19.05%
P/EPS -5.87 -5.68 -7.53 -17.88 -10.41 -15.52 -12.56 -39.80%
EY -17.05 -17.61 -13.28 -5.59 -9.61 -6.44 -7.96 66.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.58 0.71 0.74 0.42 0.38 0.42 35.20%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 30/05/19 20/02/19 28/11/18 16/08/18 16/05/18 28/02/18 23/11/17 -
Price 0.335 0.35 0.35 0.43 0.335 0.24 0.225 -
P/RPS 0.96 0.92 1.03 1.18 0.95 0.60 0.69 24.65%
P/EPS -5.61 -6.21 -6.59 -17.67 -13.95 -16.19 -11.31 -37.36%
EY -17.81 -16.10 -15.17 -5.66 -7.17 -6.18 -8.84 59.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.64 0.63 0.73 0.56 0.40 0.37 42.63%

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