[HANDAL] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[HANDAL] HANDAL ENERGY BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 512.4%
YoY- -34.57%
Quarter Report
Latest QR
Upcoming QR
HANDAL's Result
HANDAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 98,597 99,278 95,928 100,747 80,482 82,560 78,964 15.93%
PBT 8,897 5,682 4,676 6,599 141 1,342 -2,508 -
Tax -4,093 -3,236 -2,544 -4,659 -715 -1,032 0 -
NP 4,804 2,446 2,132 1,940 -574 310 -2,508 -
-
NP to SH 4,850 2,502 2,212 1,974 -478 448 -2,260 -
-
Tax Rate 46.00% 56.95% 54.41% 70.60% 507.09% 76.90% - -
Total Cost 93,793 96,832 93,796 98,807 81,057 82,250 81,472 9.83%
-
Net Worth 104,171 102,646 99,540 101,093 101,172 99,200 98,471 3.81%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 104,171 102,646 99,540 101,093 101,172 99,200 98,471 3.81%
NOSH 160,264 160,384 158,000 160,465 163,181 159,999 161,428 -0.48%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 4.87% 2.46% 2.22% 1.93% -0.71% 0.38% -3.18% -
ROE 4.66% 2.44% 2.22% 1.95% -0.47% 0.45% -2.30% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 61.52 61.90 60.71 62.78 49.32 51.60 48.92 16.49%
EPS 3.03 1.56 1.40 1.23 -0.29 0.28 -1.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.64 0.63 0.63 0.62 0.62 0.61 4.32%
Adjusted Per Share Value based on latest NOSH - 159,802
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 24.01 24.18 23.36 24.53 19.60 20.11 19.23 15.93%
EPS 1.18 0.61 0.54 0.48 -0.12 0.11 -0.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2537 0.25 0.2424 0.2462 0.2464 0.2416 0.2398 3.82%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.44 0.44 0.455 0.45 0.475 0.435 0.385 -
P/RPS 0.72 0.71 0.75 0.72 0.96 0.84 0.79 -5.99%
P/EPS 14.54 28.21 32.50 36.58 -161.93 155.36 -27.50 -
EY 6.88 3.55 3.08 2.73 -0.62 0.64 -3.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.69 0.72 0.71 0.77 0.70 0.63 5.21%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 18/11/14 19/08/14 20/05/14 28/02/14 18/11/13 15/08/13 14/05/13 -
Price 0.425 0.505 0.46 0.44 0.505 0.565 0.435 -
P/RPS 0.69 0.82 0.76 0.70 1.02 1.09 0.89 -15.59%
P/EPS 14.04 32.37 32.86 35.77 -172.16 201.79 -31.07 -
EY 7.12 3.09 3.04 2.80 -0.58 0.50 -3.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.79 0.73 0.70 0.81 0.91 0.71 -5.71%

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