[HANDAL] QoQ Quarter Result on 30-Jun-2011 [#2]

Stock
[HANDAL] HANDAL ENERGY BERHAD
Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 202.09%
YoY- -43.34%
Quarter Report
Latest QR
Upcoming QR
HANDAL's Result
HANDAL's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 19,782 21,920 23,218 21,945 16,439 28,040 30,059 -24.32%
PBT 2,495 -3,355 2,734 4,108 1,211 5,363 5,453 -40.59%
Tax -860 276 -695 -1,072 -206 -1,562 -1,250 -22.04%
NP 1,635 -3,079 2,039 3,036 1,005 3,801 4,203 -46.68%
-
NP to SH 1,699 -3,099 2,079 3,036 1,005 3,801 4,203 -45.29%
-
Tax Rate 34.47% - 25.42% 26.10% 17.01% 29.13% 22.92% -
Total Cost 18,147 24,999 21,179 18,909 15,434 24,239 25,856 -21.00%
-
Net Worth 104,938 98,095 100,799 100,683 70,888 71,156 67,499 34.16%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 104,938 98,095 100,799 100,683 70,888 71,156 67,499 34.16%
NOSH 166,568 160,000 157,499 154,897 89,732 90,071 89,999 50.68%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 8.27% -14.05% 8.78% 13.83% 6.11% 13.56% 13.98% -
ROE 1.62% -3.16% 2.06% 3.02% 1.42% 5.34% 6.23% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 11.88 13.85 14.74 14.17 18.32 31.13 33.40 -49.76%
EPS 1.02 -1.96 1.32 1.96 1.12 4.22 4.67 -63.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.62 0.64 0.65 0.79 0.79 0.75 -10.96%
Adjusted Per Share Value based on latest NOSH - 154,897
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 4.82 5.34 5.65 5.34 4.00 6.83 7.32 -24.29%
EPS 0.41 -0.75 0.51 0.74 0.24 0.93 1.02 -45.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2555 0.2389 0.2455 0.2452 0.1726 0.1733 0.1644 34.13%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.42 0.41 0.41 0.61 0.77 1.10 0.92 -
P/RPS 3.54 2.96 2.78 4.31 4.20 3.53 2.75 18.31%
P/EPS 41.18 -20.93 31.06 31.12 68.75 26.07 19.70 63.41%
EY 2.43 -4.78 3.22 3.21 1.45 3.84 5.08 -38.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.66 0.64 0.94 0.97 1.39 1.23 -33.27%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 28/08/12 22/02/12 22/11/11 22/08/11 26/05/11 24/02/11 24/11/10 -
Price 0.43 0.46 0.46 0.48 0.69 1.10 1.05 -
P/RPS 3.62 3.32 3.12 3.39 3.77 3.53 3.14 9.93%
P/EPS 42.16 -23.49 34.85 24.49 61.61 26.07 22.48 52.02%
EY 2.37 -4.26 2.87 4.08 1.62 3.84 4.45 -34.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.74 0.72 0.74 0.87 1.39 1.40 -38.18%

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