[HANDAL] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[HANDAL] HANDAL ENERGY BERHAD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -43.87%
YoY- 69.05%
Quarter Report
Latest QR
Upcoming QR
HANDAL's Result
HANDAL's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 97,580 66,061 43,594 19,782 82,521 61,601 38,384 85.74%
PBT 4,164 6,256 4,616 2,495 4,698 8,054 5,319 -14.99%
Tax -1,231 -1,299 -1,110 -860 -1,697 -1,973 -1,278 -2.45%
NP 2,933 4,957 3,506 1,635 3,001 6,081 4,041 -19.15%
-
NP to SH 3,017 4,979 3,523 1,699 3,027 6,128 4,041 -17.62%
-
Tax Rate 29.56% 20.76% 24.05% 34.47% 36.12% 24.50% 24.03% -
Total Cost 94,647 61,104 40,088 18,147 79,520 55,520 34,343 95.96%
-
Net Worth 100,684 102,461 102,487 104,938 98,258 86,576 79,595 16.88%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 100,684 102,461 102,487 104,938 98,258 86,576 79,595 16.88%
NOSH 160,000 160,096 160,136 166,568 158,481 135,275 122,454 19.42%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 3.01% 7.50% 8.04% 8.27% 3.64% 9.87% 10.53% -
ROE 3.00% 4.86% 3.44% 1.62% 3.08% 7.08% 5.08% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 61.06 41.26 27.22 11.88 52.07 45.54 31.35 55.64%
EPS 1.89 3.11 2.20 1.02 1.91 4.53 3.30 -30.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.64 0.64 0.63 0.62 0.64 0.65 -2.05%
Adjusted Per Share Value based on latest NOSH - 166,568
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 23.76 16.09 10.62 4.82 20.10 15.00 9.35 85.69%
EPS 0.73 1.21 0.86 0.41 0.74 1.49 0.98 -17.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2452 0.2495 0.2496 0.2555 0.2393 0.2108 0.1938 16.89%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.38 0.43 0.43 0.42 0.41 0.41 0.61 -
P/RPS 0.62 1.04 1.58 3.54 0.79 0.90 1.95 -53.25%
P/EPS 20.13 13.83 19.55 41.18 21.47 9.05 18.48 5.83%
EY 4.97 7.23 5.12 2.43 4.66 11.05 5.41 -5.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.67 0.67 0.67 0.66 0.64 0.94 -25.76%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 06/11/12 13/08/12 28/08/12 22/02/12 22/11/11 22/08/11 -
Price 0.39 0.41 0.43 0.43 0.46 0.46 0.48 -
P/RPS 0.64 0.99 1.58 3.62 0.88 1.01 1.53 -43.92%
P/EPS 20.66 13.18 19.55 42.16 24.08 10.15 14.55 26.19%
EY 4.84 7.59 5.12 2.37 4.15 9.85 6.88 -20.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.64 0.67 0.68 0.74 0.72 0.74 -11.07%

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