[HANDAL] QoQ Annualized Quarter Result on 31-Dec-2017

Stock
[HANDAL] HANDAL ENERGY BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017
Profit Trend
QoQ- 25.5%
YoY- 82.5%
Quarter Report
Latest QR
Upcoming QR
HANDAL's Result
HANDAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 54,128 58,176 56,428 63,644 51,829 52,476 57,304 -3.72%
PBT -9,650 -2,392 -3,740 -28 -3,010 -846 3,884 -
Tax 44 0 -128 -2,342 -168 -428 -1,248 -
NP -9,606 -2,392 -3,868 -2,370 -3,178 -1,274 2,636 -
-
NP to SH -8,481 -3,886 -3,836 -2,367 -3,177 -1,272 2,636 -
-
Tax Rate - - - - - - 32.13% -
Total Cost 63,734 60,568 60,296 66,014 55,007 53,750 54,668 10.76%
-
Net Worth 89,426 94,217 95,814 95,814 95,814 97,410 99,007 -6.55%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 89,426 94,217 95,814 95,814 95,814 97,410 99,007 -6.55%
NOSH 160,000 160,000 160,000 160,000 160,000 160,000 160,000 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -17.75% -4.11% -6.85% -3.72% -6.13% -2.43% 4.60% -
ROE -9.48% -4.12% -4.00% -2.47% -3.32% -1.31% 2.66% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 33.90 36.43 35.34 39.85 32.46 32.86 35.88 -3.71%
EPS -5.31 -2.44 -2.40 -1.48 -1.99 -0.80 1.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.59 0.60 0.60 0.60 0.61 0.62 -6.55%
Adjusted Per Share Value based on latest NOSH - 160,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 13.19 14.18 13.75 15.51 12.63 12.79 13.96 -3.70%
EPS -2.07 -0.95 -0.93 -0.58 -0.77 -0.31 0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2179 0.2296 0.2335 0.2335 0.2335 0.2374 0.2413 -6.56%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.40 0.435 0.25 0.23 0.25 0.23 0.285 -
P/RPS 1.18 1.19 0.71 0.58 0.77 0.70 0.79 30.63%
P/EPS -7.53 -17.88 -10.41 -15.52 -12.56 -28.87 17.27 -
EY -13.28 -5.59 -9.61 -6.44 -7.96 -3.46 5.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.74 0.42 0.38 0.42 0.38 0.46 33.52%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 16/08/18 16/05/18 28/02/18 23/11/17 22/08/17 15/05/17 -
Price 0.35 0.43 0.335 0.24 0.225 0.21 0.30 -
P/RPS 1.03 1.18 0.95 0.60 0.69 0.64 0.84 14.54%
P/EPS -6.59 -17.67 -13.95 -16.19 -11.31 -26.36 18.17 -
EY -15.17 -5.66 -7.17 -6.18 -8.84 -3.79 5.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.73 0.56 0.40 0.37 0.34 0.48 19.85%

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