[HANDAL] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[HANDAL] HANDAL ENERGY BERHAD
Announcement Date
14-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 59.67%
YoY- -133.25%
Quarter Report
Latest QR
Upcoming QR
HANDAL's Result
HANDAL's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 39,537 19,082 21,539 19,741 31,519 22,467 23,812 40.08%
PBT 6,367 -565 1,298 -627 -1,531 1,640 2,121 107.67%
Tax -3,900 -21 -516 0 68 -189 -250 521.21%
NP 2,467 -586 782 -627 -1,463 1,451 1,871 20.18%
-
NP to SH 2,429 -583 789 -565 -1,401 1,457 1,824 20.97%
-
Tax Rate 61.25% - 39.75% - - 11.52% 11.79% -
Total Cost 37,070 19,668 20,757 20,368 32,982 21,016 21,941 41.71%
-
Net Worth 100,675 100,405 99,832 98,471 100,684 102,470 102,399 -1.12%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 100,675 100,405 99,832 98,471 100,684 102,470 102,399 -1.12%
NOSH 159,802 161,944 161,020 161,428 160,000 160,109 160,000 -0.08%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 6.24% -3.07% 3.63% -3.18% -4.64% 6.46% 7.86% -
ROE 2.41% -0.58% 0.79% -0.57% -1.39% 1.42% 1.78% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 24.74 11.78 13.38 12.23 19.72 14.03 14.88 40.21%
EPS 1.52 -0.36 0.49 -0.35 -0.88 0.91 1.14 21.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.62 0.62 0.61 0.63 0.64 0.64 -1.04%
Adjusted Per Share Value based on latest NOSH - 161,428
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 9.63 4.65 5.25 4.81 7.68 5.47 5.80 40.08%
EPS 0.59 -0.14 0.19 -0.14 -0.34 0.35 0.44 21.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2452 0.2445 0.2431 0.2398 0.2452 0.2495 0.2494 -1.12%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.45 0.475 0.435 0.385 0.38 0.43 0.43 -
P/RPS 1.82 4.03 3.25 3.15 1.93 3.06 2.89 -26.46%
P/EPS 29.61 -131.94 88.78 -110.00 -43.35 47.25 37.72 -14.86%
EY 3.38 -0.76 1.13 -0.91 -2.31 2.12 2.65 17.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.77 0.70 0.63 0.60 0.67 0.67 3.93%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 18/11/13 15/08/13 14/05/13 28/02/13 06/11/12 13/08/12 -
Price 0.44 0.505 0.565 0.435 0.39 0.41 0.43 -
P/RPS 1.78 4.29 4.22 3.56 1.98 2.92 2.89 -27.54%
P/EPS 28.95 -140.28 115.31 -124.29 -44.49 45.05 37.72 -16.13%
EY 3.45 -0.71 0.87 -0.80 -2.25 2.22 2.65 19.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.81 0.91 0.71 0.62 0.64 0.67 2.95%

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