[THHEAVY] QoQ Quarter Result on 30-Jun-2014 [#2]

Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -458.67%
YoY- -167.28%
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 47,801 58,322 78,989 64,699 142,114 61,061 83,598 -31.13%
PBT -25,317 -73,041 -23,791 -9,991 524 -20,261 4,071 -
Tax -40 -4,646 1,509 108 0 2,699 -170 -61.92%
NP -25,357 -77,687 -22,282 -9,883 524 -17,562 3,901 -
-
NP to SH -18,850 -71,985 -15,088 -6,187 1,725 -10,929 3,901 -
-
Tax Rate - - - - 0.00% - 4.18% -
Total Cost 73,158 136,009 101,271 74,582 141,590 78,623 79,697 -5.55%
-
Net Worth 36,591,175 384,109 287,917 27,745,823 43,023,530 1,223,155 66,422 6646.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 36,591,175 384,109 287,917 27,745,823 43,023,530 1,223,155 66,422 6646.00%
NOSH 1,108,823 1,100,599 692,110 637,835 1,014,705 2,824,838 150,617 278.89%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -53.05% -133.20% -28.21% -15.28% 0.37% -28.76% 4.67% -
ROE -0.05% -18.74% -5.24% -0.02% 0.00% -0.89% 5.87% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 4.31 5.30 11.41 10.14 14.01 2.16 55.50 -81.82%
EPS -1.70 -7.15 -2.18 -0.61 0.17 -1.18 2.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 33.00 0.349 0.416 43.50 42.40 0.433 0.441 1680.43%
Adjusted Per Share Value based on latest NOSH - 637,835
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 2.15 2.63 3.56 2.91 6.40 2.75 3.76 -31.13%
EPS -0.85 -3.24 -0.68 -0.28 0.08 -0.49 0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 16.4745 0.1729 0.1296 12.4921 19.3706 0.5507 0.0299 6646.79%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.34 0.30 0.82 0.865 0.895 0.88 0.84 -
P/RPS 7.89 5.66 7.18 8.53 6.39 40.71 1.51 201.41%
P/EPS -20.00 -4.59 -37.61 -89.18 526.47 -227.46 32.43 -
EY -5.00 -21.80 -2.66 -1.12 0.19 -0.44 3.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.86 1.97 0.02 0.02 2.03 1.90 -96.98%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 27/02/15 28/11/14 25/08/14 29/05/14 28/02/14 22/11/13 -
Price 0.25 0.39 0.445 0.86 0.895 0.95 0.915 -
P/RPS 5.80 7.36 3.90 8.48 6.39 43.95 1.65 131.36%
P/EPS -14.71 -5.96 -20.41 -88.66 526.47 -245.55 35.33 -
EY -6.80 -16.77 -4.90 -1.13 0.19 -0.41 2.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 1.12 1.07 0.02 0.02 2.19 2.07 -97.15%

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