[HANDAL] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[HANDAL] HANDAL ENERGY BERHAD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -173.89%
YoY- -140.01%
Quarter Report
Latest QR
Upcoming QR
HANDAL's Result
HANDAL's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 25,657 23,982 39,537 19,082 21,539 19,741 31,519 -12.85%
PBT 1,672 1,169 6,367 -565 1,298 -627 -1,531 -
Tax -982 -636 -3,900 -21 -516 0 68 -
NP 690 533 2,467 -586 782 -627 -1,463 -
-
NP to SH 698 553 2,429 -583 789 -565 -1,401 -
-
Tax Rate 58.73% 54.41% 61.25% - 39.75% - - -
Total Cost 24,967 23,449 37,070 19,668 20,757 20,368 32,982 -16.98%
-
Net Worth 101,527 99,540 100,675 100,405 99,832 98,471 100,684 0.55%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 101,527 99,540 100,675 100,405 99,832 98,471 100,684 0.55%
NOSH 158,636 158,000 159,802 161,944 161,020 161,428 160,000 -0.57%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 2.69% 2.22% 6.24% -3.07% 3.63% -3.18% -4.64% -
ROE 0.69% 0.56% 2.41% -0.58% 0.79% -0.57% -1.39% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 16.17 15.18 24.74 11.78 13.38 12.23 19.72 -12.42%
EPS 0.44 0.35 1.52 -0.36 0.49 -0.35 -0.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.63 0.63 0.62 0.62 0.61 0.63 1.05%
Adjusted Per Share Value based on latest NOSH - 161,944
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 6.25 5.84 9.63 4.65 5.25 4.81 7.68 -12.86%
EPS 0.17 0.13 0.59 -0.14 0.19 -0.14 -0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2472 0.2424 0.2452 0.2445 0.2431 0.2398 0.2452 0.54%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.44 0.455 0.45 0.475 0.435 0.385 0.38 -
P/RPS 2.72 3.00 1.82 4.03 3.25 3.15 1.93 25.78%
P/EPS 100.00 130.00 29.61 -131.94 88.78 -110.00 -43.35 -
EY 1.00 0.77 3.38 -0.76 1.13 -0.91 -2.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.72 0.71 0.77 0.70 0.63 0.60 9.79%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 19/08/14 20/05/14 28/02/14 18/11/13 15/08/13 14/05/13 28/02/13 -
Price 0.505 0.46 0.44 0.505 0.565 0.435 0.39 -
P/RPS 3.12 3.03 1.78 4.29 4.22 3.56 1.98 35.52%
P/EPS 114.77 131.43 28.95 -140.28 115.31 -124.29 -44.49 -
EY 0.87 0.76 3.45 -0.71 0.87 -0.80 -2.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.73 0.70 0.81 0.91 0.71 0.62 17.58%

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