[HANDAL] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[HANDAL] HANDAL ENERGY BERHAD
Announcement Date
06-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 41.33%
YoY- -18.75%
Quarter Report
Latest QR
Upcoming QR
HANDAL's Result
HANDAL's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 41,280 19,741 97,580 66,061 43,594 19,782 82,521 -37.01%
PBT 671 -627 4,164 6,256 4,616 2,495 4,698 -72.70%
Tax -516 0 -1,231 -1,299 -1,110 -860 -1,697 -54.81%
NP 155 -627 2,933 4,957 3,506 1,635 3,001 -86.15%
-
NP to SH 224 -565 3,017 4,979 3,523 1,699 3,027 -82.40%
-
Tax Rate 76.90% - 29.56% 20.76% 24.05% 34.47% 36.12% -
Total Cost 41,125 20,368 94,647 61,104 40,088 18,147 79,520 -35.59%
-
Net Worth 99,200 98,471 100,684 102,461 102,487 104,938 98,258 0.63%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 99,200 98,471 100,684 102,461 102,487 104,938 98,258 0.63%
NOSH 159,999 161,428 160,000 160,096 160,136 166,568 158,481 0.63%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 0.38% -3.18% 3.01% 7.50% 8.04% 8.27% 3.64% -
ROE 0.23% -0.57% 3.00% 4.86% 3.44% 1.62% 3.08% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 25.80 12.23 61.06 41.26 27.22 11.88 52.07 -37.41%
EPS 0.14 -0.35 1.89 3.11 2.20 1.02 1.91 -82.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.61 0.63 0.64 0.64 0.63 0.62 0.00%
Adjusted Per Share Value based on latest NOSH - 160,109
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 10.05 4.81 23.76 16.09 10.62 4.82 20.10 -37.03%
EPS 0.05 -0.14 0.73 1.21 0.86 0.41 0.74 -83.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2416 0.2398 0.2452 0.2495 0.2496 0.2555 0.2393 0.64%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.435 0.385 0.38 0.43 0.43 0.42 0.41 -
P/RPS 1.69 3.15 0.62 1.04 1.58 3.54 0.79 66.10%
P/EPS 310.71 -110.00 20.13 13.83 19.55 41.18 21.47 494.82%
EY 0.32 -0.91 4.97 7.23 5.12 2.43 4.66 -83.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.63 0.60 0.67 0.67 0.67 0.66 4.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 15/08/13 14/05/13 28/02/13 06/11/12 13/08/12 28/08/12 22/02/12 -
Price 0.565 0.435 0.39 0.41 0.43 0.43 0.46 -
P/RPS 2.19 3.56 0.64 0.99 1.58 3.62 0.88 83.74%
P/EPS 403.57 -124.29 20.66 13.18 19.55 42.16 24.08 556.02%
EY 0.25 -0.80 4.84 7.59 5.12 2.37 4.15 -84.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.71 0.62 0.64 0.67 0.68 0.74 14.79%

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