[HANDAL] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[HANDAL] HANDAL ENERGY BERHAD
Announcement Date
20-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -71.99%
YoY- 197.88%
Quarter Report
Latest QR
Upcoming QR
HANDAL's Result
HANDAL's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 123,837 73,948 49,639 23,982 100,747 60,362 41,280 107.58%
PBT 12,031 6,673 2,841 1,169 6,599 106 671 581.45%
Tax -5,811 -3,070 -1,618 -636 -4,659 -537 -516 400.20%
NP 6,220 3,603 1,223 533 1,940 -431 155 1064.26%
-
NP to SH 6,288 3,638 1,251 553 1,974 -359 224 818.06%
-
Tax Rate 48.30% 46.01% 56.95% 54.41% 70.60% 506.60% 76.90% -
Total Cost 117,617 70,345 48,416 23,449 98,807 60,793 41,125 101.09%
-
Net Worth 107,267 104,171 102,646 99,540 101,093 101,172 99,200 5.33%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 107,267 104,171 102,646 99,540 101,093 101,172 99,200 5.33%
NOSH 160,100 160,264 160,384 158,000 160,465 163,181 159,999 0.04%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 5.02% 4.87% 2.46% 2.22% 1.93% -0.71% 0.38% -
ROE 5.86% 3.49% 1.22% 0.56% 1.95% -0.35% 0.23% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 77.35 46.14 30.95 15.18 62.78 36.99 25.80 107.50%
EPS 3.93 2.27 0.78 0.35 1.23 -0.22 0.14 818.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.65 0.64 0.63 0.63 0.62 0.62 5.29%
Adjusted Per Share Value based on latest NOSH - 158,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 30.18 18.02 12.10 5.84 24.55 14.71 10.06 107.59%
EPS 1.53 0.89 0.30 0.13 0.48 -0.09 0.05 872.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2614 0.2538 0.2501 0.2426 0.2463 0.2465 0.2417 5.34%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.34 0.44 0.44 0.455 0.45 0.475 0.435 -
P/RPS 0.44 0.95 1.42 3.00 0.72 1.28 1.69 -59.12%
P/EPS 8.66 19.38 56.41 130.00 36.58 -215.91 310.71 -90.74%
EY 11.55 5.16 1.77 0.77 2.73 -0.46 0.32 985.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.68 0.69 0.72 0.71 0.77 0.70 -18.98%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 18/11/14 19/08/14 20/05/14 28/02/14 18/11/13 15/08/13 -
Price 0.34 0.425 0.505 0.46 0.44 0.505 0.565 -
P/RPS 0.44 0.92 1.63 3.03 0.70 1.37 2.19 -65.59%
P/EPS 8.66 18.72 64.74 131.43 35.77 -229.55 403.57 -92.22%
EY 11.55 5.34 1.54 0.76 2.80 -0.44 0.25 1178.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.65 0.79 0.73 0.70 0.81 0.91 -31.95%

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