[HANDAL] QoQ Quarter Result on 31-Dec-2009 [#4]

Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 45.97%
YoY--%
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 30,059 23,561 17,123 25,287 15,079 8,592 0 -
PBT 5,453 6,690 3,663 6,190 4,087 3,491 0 -
Tax -1,250 -1,332 -832 -1,929 -1,168 -653 0 -
NP 4,203 5,358 2,831 4,261 2,919 2,838 0 -
-
NP to SH 4,203 5,358 2,831 4,261 2,919 2,838 0 -
-
Tax Rate 22.92% 19.91% 22.71% 31.16% 28.58% 18.71% - -
Total Cost 25,856 18,203 14,292 21,026 12,160 5,754 0 -
-
Net Worth 67,499 64,836 80,885 56,739 48,790 23,760 0 -
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 67,499 64,836 80,885 56,739 48,790 23,760 0 -
NOSH 89,999 90,050 122,554 90,063 84,121 44,000 0 -
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 13.98% 22.74% 16.53% 16.85% 19.36% 33.03% 0.00% -
ROE 6.23% 8.26% 3.50% 7.51% 5.98% 11.94% 0.00% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 33.40 26.16 13.97 28.08 17.93 19.53 0.00 -
EPS 4.67 5.95 2.31 4.73 3.47 6.45 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.72 0.66 0.63 0.58 0.54 0.00 -
Adjusted Per Share Value based on latest NOSH - 90,063
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 7.32 5.74 4.17 6.16 3.67 2.09 0.00 -
EPS 1.02 1.30 0.69 1.04 0.71 0.69 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1644 0.1579 0.197 0.1382 0.1188 0.0579 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 - - -
Price 0.92 0.64 0.79 0.81 1.11 0.00 0.00 -
P/RPS 2.75 2.45 5.65 2.88 6.19 0.00 0.00 -
P/EPS 19.70 10.76 34.20 17.12 31.99 0.00 0.00 -
EY 5.08 9.30 2.92 5.84 3.13 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 0.89 1.20 1.29 1.91 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 24/08/10 27/05/10 23/02/10 05/11/09 06/08/09 - -
Price 1.05 0.76 0.68 0.81 1.06 1.37 0.00 -
P/RPS 3.14 2.90 4.87 2.88 5.91 7.02 0.00 -
P/EPS 22.48 12.77 29.44 17.12 30.55 21.24 0.00 -
EY 4.45 7.83 3.40 5.84 3.27 4.71 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.06 1.03 1.29 1.83 2.54 0.00 -

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