[HANDAL] QoQ Quarter Result on 31-Mar-2010 [#1]

Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -33.56%
YoY--%
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 28,040 30,059 23,561 17,123 25,287 15,079 8,592 119.54%
PBT 5,363 5,453 6,690 3,663 6,190 4,087 3,491 33.03%
Tax -1,562 -1,250 -1,332 -832 -1,929 -1,168 -653 78.57%
NP 3,801 4,203 5,358 2,831 4,261 2,919 2,838 21.43%
-
NP to SH 3,801 4,203 5,358 2,831 4,261 2,919 2,838 21.43%
-
Tax Rate 29.13% 22.92% 19.91% 22.71% 31.16% 28.58% 18.71% -
Total Cost 24,239 25,856 18,203 14,292 21,026 12,160 5,754 160.15%
-
Net Worth 71,156 67,499 64,836 80,885 56,739 48,790 23,760 107.35%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 71,156 67,499 64,836 80,885 56,739 48,790 23,760 107.35%
NOSH 90,071 89,999 90,050 122,554 90,063 84,121 44,000 61.01%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 13.56% 13.98% 22.74% 16.53% 16.85% 19.36% 33.03% -
ROE 5.34% 6.23% 8.26% 3.50% 7.51% 5.98% 11.94% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 31.13 33.40 26.16 13.97 28.08 17.93 19.53 36.33%
EPS 4.22 4.67 5.95 2.31 4.73 3.47 6.45 -24.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.75 0.72 0.66 0.63 0.58 0.54 28.78%
Adjusted Per Share Value based on latest NOSH - 122,554
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 6.83 7.32 5.74 4.17 6.16 3.67 2.09 119.74%
EPS 0.93 1.02 1.30 0.69 1.04 0.71 0.69 21.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1733 0.1644 0.1579 0.197 0.1382 0.1188 0.0579 107.27%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 - -
Price 1.10 0.92 0.64 0.79 0.81 1.11 0.00 -
P/RPS 3.53 2.75 2.45 5.65 2.88 6.19 0.00 -
P/EPS 26.07 19.70 10.76 34.20 17.12 31.99 0.00 -
EY 3.84 5.08 9.30 2.92 5.84 3.13 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.23 0.89 1.20 1.29 1.91 0.00 -
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 24/11/10 24/08/10 27/05/10 23/02/10 05/11/09 06/08/09 -
Price 1.10 1.05 0.76 0.68 0.81 1.06 1.37 -
P/RPS 3.53 3.14 2.90 4.87 2.88 5.91 7.02 -36.68%
P/EPS 26.07 22.48 12.77 29.44 17.12 30.55 21.24 14.59%
EY 3.84 4.45 7.83 3.40 5.84 3.27 4.71 -12.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.40 1.06 1.03 1.29 1.83 2.54 -33.02%

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