[HANDAL] QoQ Quarter Result on 31-Mar-2011 [#1]

Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -73.56%
YoY- -64.5%
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 21,920 23,218 21,945 16,439 28,040 30,059 23,561 -4.68%
PBT -3,355 2,734 4,108 1,211 5,363 5,453 6,690 -
Tax 276 -695 -1,072 -206 -1,562 -1,250 -1,332 -
NP -3,079 2,039 3,036 1,005 3,801 4,203 5,358 -
-
NP to SH -3,099 2,079 3,036 1,005 3,801 4,203 5,358 -
-
Tax Rate - 25.42% 26.10% 17.01% 29.13% 22.92% 19.91% -
Total Cost 24,999 21,179 18,909 15,434 24,239 25,856 18,203 23.48%
-
Net Worth 98,095 100,799 100,683 70,888 71,156 67,499 64,836 31.69%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 98,095 100,799 100,683 70,888 71,156 67,499 64,836 31.69%
NOSH 160,000 157,499 154,897 89,732 90,071 89,999 90,050 46.54%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -14.05% 8.78% 13.83% 6.11% 13.56% 13.98% 22.74% -
ROE -3.16% 2.06% 3.02% 1.42% 5.34% 6.23% 8.26% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 13.85 14.74 14.17 18.32 31.13 33.40 26.16 -34.47%
EPS -1.96 1.32 1.96 1.12 4.22 4.67 5.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.64 0.65 0.79 0.79 0.75 0.72 -9.46%
Adjusted Per Share Value based on latest NOSH - 89,732
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 5.34 5.65 5.34 4.00 6.83 7.32 5.74 -4.68%
EPS -0.75 0.51 0.74 0.24 0.93 1.02 1.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2389 0.2455 0.2452 0.1726 0.1733 0.1644 0.1579 31.69%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.41 0.41 0.61 0.77 1.10 0.92 0.64 -
P/RPS 2.96 2.78 4.31 4.20 3.53 2.75 2.45 13.39%
P/EPS -20.93 31.06 31.12 68.75 26.07 19.70 10.76 -
EY -4.78 3.22 3.21 1.45 3.84 5.08 9.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.64 0.94 0.97 1.39 1.23 0.89 -18.02%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 22/11/11 22/08/11 26/05/11 24/02/11 24/11/10 24/08/10 -
Price 0.46 0.46 0.48 0.69 1.10 1.05 0.76 -
P/RPS 3.32 3.12 3.39 3.77 3.53 3.14 2.90 9.40%
P/EPS -23.49 34.85 24.49 61.61 26.07 22.48 12.77 -
EY -4.26 2.87 4.08 1.62 3.84 4.45 7.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.72 0.74 0.87 1.39 1.40 1.06 -21.25%

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