[HANDAL] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[HANDAL] HANDAL ENERGY BERHAD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -260.27%
YoY- -107.21%
Quarter Report
Latest QR
Upcoming QR
HANDAL's Result
HANDAL's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 49,639 23,982 100,747 60,362 41,280 19,741 97,580 -36.35%
PBT 2,841 1,169 6,599 106 671 -627 4,164 -22.55%
Tax -1,618 -636 -4,659 -537 -516 0 -1,231 20.05%
NP 1,223 533 1,940 -431 155 -627 2,933 -44.27%
-
NP to SH 1,251 553 1,974 -359 224 -565 3,017 -44.48%
-
Tax Rate 56.95% 54.41% 70.60% 506.60% 76.90% - 29.56% -
Total Cost 48,416 23,449 98,807 60,793 41,125 20,368 94,647 -36.11%
-
Net Worth 102,646 99,540 101,093 101,172 99,200 98,471 100,684 1.29%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 102,646 99,540 101,093 101,172 99,200 98,471 100,684 1.29%
NOSH 160,384 158,000 160,465 163,181 159,999 161,428 160,000 0.16%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 2.46% 2.22% 1.93% -0.71% 0.38% -3.18% 3.01% -
ROE 1.22% 0.56% 1.95% -0.35% 0.23% -0.57% 3.00% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 30.95 15.18 62.78 36.99 25.80 12.23 61.06 -36.50%
EPS 0.78 0.35 1.23 -0.22 0.14 -0.35 1.89 -44.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.63 0.63 0.62 0.62 0.61 0.63 1.05%
Adjusted Per Share Value based on latest NOSH - 161,944
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 12.09 5.84 24.53 14.70 10.05 4.81 23.76 -36.34%
EPS 0.30 0.13 0.48 -0.09 0.05 -0.14 0.73 -44.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.2424 0.2462 0.2464 0.2416 0.2398 0.2452 1.30%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.44 0.455 0.45 0.475 0.435 0.385 0.38 -
P/RPS 1.42 3.00 0.72 1.28 1.69 3.15 0.62 74.01%
P/EPS 56.41 130.00 36.58 -215.91 310.71 -110.00 20.13 99.14%
EY 1.77 0.77 2.73 -0.46 0.32 -0.91 4.97 -49.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.72 0.71 0.77 0.70 0.63 0.60 9.79%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 19/08/14 20/05/14 28/02/14 18/11/13 15/08/13 14/05/13 28/02/13 -
Price 0.505 0.46 0.44 0.505 0.565 0.435 0.39 -
P/RPS 1.63 3.03 0.70 1.37 2.19 3.56 0.64 86.81%
P/EPS 64.74 131.43 35.77 -229.55 403.57 -124.29 20.66 114.58%
EY 1.54 0.76 2.80 -0.44 0.25 -0.80 4.84 -53.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.73 0.70 0.81 0.91 0.71 0.62 17.58%

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