[THHEAVY] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[THHEAVY] TH HEAVY ENGINEERING BERHAD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 75.34%
YoY- -1192.75%
Quarter Report
Latest QR
Upcoming QR
THHEAVY's Result
THHEAVY's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 100,573 92,898 66,725 47,801 344,124 285,802 206,813 -38.07%
PBT -53,409 -35,270 -36,841 -25,317 -106,298 -33,257 -9,467 215.91%
Tax -285 -108 -81 -40 -3,029 1,617 108 -
NP -53,694 -35,378 -36,922 -25,357 -109,327 -31,640 -9,359 219.45%
-
NP to SH -44,789 -30,164 -24,941 -18,850 -76,447 -19,549 -4,462 363.37%
-
Tax Rate - - - - - - - -
Total Cost 154,267 128,276 103,647 73,158 453,451 317,442 216,172 -20.09%
-
Net Worth 614,312 636,795 367,434 36,591,175 352,072 263,183 21,097,499 -90.47%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 614,312 636,795 367,434 36,591,175 352,072 263,183 21,097,499 -90.47%
NOSH 1,116,932 1,117,185 1,113,437 1,108,823 1,005,921 632,653 484,999 74.12%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -53.39% -38.08% -55.33% -53.05% -31.77% -11.07% -4.53% -
ROE -7.29% -4.74% -6.79% -0.05% -21.71% -7.43% -0.02% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 9.00 8.32 5.99 4.31 34.21 45.18 42.64 -64.44%
EPS -4.01 -2.70 -2.24 -1.70 -7.60 -3.09 -0.92 166.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.57 0.33 33.00 0.35 0.416 43.50 -94.52%
Adjusted Per Share Value based on latest NOSH - 1,108,823
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 4.53 4.18 3.00 2.15 15.49 12.87 9.31 -38.05%
EPS -2.02 -1.36 -1.12 -0.85 -3.44 -0.88 -0.20 365.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2766 0.2867 0.1654 16.4745 0.1585 0.1185 9.4988 -90.47%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.17 0.195 0.22 0.34 0.30 0.82 0.865 -
P/RPS 1.89 2.35 3.67 7.89 0.88 1.82 2.03 -4.63%
P/EPS -4.24 -7.22 -9.82 -20.00 -3.95 -26.54 -94.02 -87.25%
EY -23.59 -13.85 -10.18 -5.00 -25.33 -3.77 -1.06 686.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.34 0.67 0.01 0.86 1.97 0.02 518.56%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 25/08/14 -
Price 0.145 0.19 0.155 0.25 0.39 0.445 0.86 -
P/RPS 1.61 2.28 2.59 5.80 1.14 0.99 2.02 -14.00%
P/EPS -3.62 -7.04 -6.92 -14.71 -5.13 -14.40 -93.48 -88.48%
EY -27.66 -14.21 -14.45 -6.80 -19.49 -6.94 -1.07 769.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.33 0.47 0.01 1.11 1.07 0.02 450.30%

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