[HANDAL] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[HANDAL] HANDAL ENERGY BERHAD
Announcement Date
18-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 190.81%
YoY- 1113.37%
Quarter Report
Latest QR
Upcoming QR
HANDAL's Result
HANDAL's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 50,672 20,277 123,837 73,948 49,639 23,982 100,747 -36.83%
PBT 4,935 1,034 12,031 6,673 2,841 1,169 6,599 -17.65%
Tax -1,879 -505 -5,811 -3,070 -1,618 -636 -4,659 -45.50%
NP 3,056 529 6,220 3,603 1,223 533 1,940 35.49%
-
NP to SH 3,064 532 6,288 3,638 1,251 553 1,974 34.16%
-
Tax Rate 38.07% 48.84% 48.30% 46.01% 56.95% 54.41% 70.60% -
Total Cost 47,616 19,748 117,617 70,345 48,416 23,449 98,807 -38.61%
-
Net Worth 110,112 108,012 107,267 104,171 102,646 99,540 101,093 5.87%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 110,112 108,012 107,267 104,171 102,646 99,540 101,093 5.87%
NOSH 159,583 161,212 160,100 160,264 160,384 158,000 160,465 -0.36%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 6.03% 2.61% 5.02% 4.87% 2.46% 2.22% 1.93% -
ROE 2.78% 0.49% 5.86% 3.49% 1.22% 0.56% 1.95% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 31.75 12.58 77.35 46.14 30.95 15.18 62.78 -36.60%
EPS 1.92 0.33 3.93 2.27 0.78 0.35 1.23 34.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.67 0.67 0.65 0.64 0.63 0.63 6.27%
Adjusted Per Share Value based on latest NOSH - 160,201
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 12.35 4.94 30.18 18.02 12.10 5.84 24.55 -36.82%
EPS 0.75 0.13 1.53 0.89 0.30 0.13 0.48 34.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2683 0.2632 0.2614 0.2538 0.2501 0.2426 0.2463 5.88%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.35 0.31 0.34 0.44 0.44 0.455 0.45 -
P/RPS 1.10 2.46 0.44 0.95 1.42 3.00 0.72 32.75%
P/EPS 18.23 93.94 8.66 19.38 56.41 130.00 36.58 -37.22%
EY 5.49 1.06 11.55 5.16 1.77 0.77 2.73 59.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.46 0.51 0.68 0.69 0.72 0.71 -19.84%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 17/08/15 19/05/15 27/02/15 18/11/14 19/08/14 20/05/14 28/02/14 -
Price 0.30 0.34 0.34 0.425 0.505 0.46 0.44 -
P/RPS 0.94 2.70 0.44 0.92 1.63 3.03 0.70 21.78%
P/EPS 15.63 103.03 8.66 18.72 64.74 131.43 35.77 -42.50%
EY 6.40 0.97 11.55 5.34 1.54 0.76 2.80 73.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.51 0.51 0.65 0.79 0.73 0.70 -27.80%

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