[THHEAVY] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -358.67%
YoY- -129.32%
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 47,801 344,124 285,802 206,813 142,114 259,932 198,916 -61.38%
PBT -25,317 -106,298 -33,257 -9,467 524 -974 19,287 -
Tax -40 -3,029 1,617 108 0 2,529 -170 -61.92%
NP -25,357 -109,327 -31,640 -9,359 524 1,555 19,117 -
-
NP to SH -18,850 -76,447 -19,549 -4,462 1,725 8,188 19,117 -
-
Tax Rate - - - - 0.00% - 0.88% -
Total Cost 73,158 453,451 317,442 216,172 141,590 258,377 179,799 -45.12%
-
Net Worth 36,591,175 352,072 263,183 21,097,499 43,023,530 17,585 211,293 3016.67%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 36,591,175 352,072 263,183 21,097,499 43,023,530 17,585 211,293 3016.67%
NOSH 1,108,823 1,005,921 632,653 484,999 1,014,705 47,147 479,122 75.05%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -53.05% -31.77% -11.07% -4.53% 0.37% 0.60% 9.61% -
ROE -0.05% -21.71% -7.43% -0.02% 0.00% 46.56% 9.05% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 4.31 34.21 45.18 42.64 14.01 551.32 41.52 -77.94%
EPS -1.70 -7.60 -3.09 -0.92 0.17 0.83 3.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 33.00 0.35 0.416 43.50 42.40 0.373 0.441 1680.43%
Adjusted Per Share Value based on latest NOSH - 637,835
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 2.15 15.49 12.87 9.31 6.40 11.70 8.96 -61.41%
EPS -0.85 -3.44 -0.88 -0.20 0.08 0.37 0.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 16.4745 0.1585 0.1185 9.4988 19.3706 0.0079 0.0951 3017.34%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.34 0.30 0.82 0.865 0.895 0.88 0.84 -
P/RPS 7.89 0.88 1.82 2.03 6.39 0.16 2.02 148.22%
P/EPS -20.00 -3.95 -26.54 -94.02 526.47 5.07 21.05 -
EY -5.00 -25.33 -3.77 -1.06 0.19 19.74 4.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.86 1.97 0.02 0.02 2.36 1.90 -96.98%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 27/02/15 28/11/14 25/08/14 29/05/14 28/02/14 22/11/13 -
Price 0.25 0.39 0.445 0.86 0.895 0.95 0.915 -
P/RPS 5.80 1.14 0.99 2.02 6.39 0.17 2.20 90.95%
P/EPS -14.71 -5.13 -14.40 -93.48 526.47 5.47 22.93 -
EY -6.80 -19.49 -6.94 -1.07 0.19 18.28 4.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 1.11 1.07 0.02 0.02 2.55 2.07 -97.15%

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