[HANDAL] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[HANDAL] HANDAL ENERGY BERHAD
Announcement Date
20-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -77.23%
YoY- 197.88%
Quarter Report
Latest QR
Upcoming QR
HANDAL's Result
HANDAL's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 49,889 24,309 25,657 23,982 39,537 19,082 21,539 74.79%
PBT 5,358 3,832 1,672 1,169 6,367 -565 1,298 156.66%
Tax -2,741 -1,452 -982 -636 -3,900 -21 -516 203.51%
NP 2,617 2,380 690 533 2,467 -586 782 123.24%
-
NP to SH 2,650 2,387 698 553 2,429 -583 789 123.77%
-
Tax Rate 51.16% 37.89% 58.73% 54.41% 61.25% - 39.75% -
Total Cost 47,272 21,929 24,967 23,449 37,070 19,668 20,757 72.83%
-
Net Worth 107,122 104,130 101,527 99,540 100,675 100,405 99,832 4.79%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 107,122 104,130 101,527 99,540 100,675 100,405 99,832 4.79%
NOSH 159,883 160,201 158,636 158,000 159,802 161,944 161,020 -0.47%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 5.25% 9.79% 2.69% 2.22% 6.24% -3.07% 3.63% -
ROE 2.47% 2.29% 0.69% 0.56% 2.41% -0.58% 0.79% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 31.20 15.17 16.17 15.18 24.74 11.78 13.38 75.57%
EPS 1.66 1.49 0.44 0.35 1.52 -0.36 0.49 125.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.65 0.64 0.63 0.63 0.62 0.62 5.29%
Adjusted Per Share Value based on latest NOSH - 158,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 12.15 5.92 6.25 5.84 9.63 4.65 5.25 74.69%
EPS 0.65 0.58 0.17 0.13 0.59 -0.14 0.19 126.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2609 0.2536 0.2472 0.2424 0.2452 0.2445 0.2431 4.81%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.34 0.44 0.44 0.455 0.45 0.475 0.435 -
P/RPS 1.09 2.90 2.72 3.00 1.82 4.03 3.25 -51.63%
P/EPS 20.51 29.53 100.00 130.00 29.61 -131.94 88.78 -62.24%
EY 4.87 3.39 1.00 0.77 3.38 -0.76 1.13 164.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.68 0.69 0.72 0.71 0.77 0.70 -18.98%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 18/11/14 19/08/14 20/05/14 28/02/14 18/11/13 15/08/13 -
Price 0.34 0.425 0.505 0.46 0.44 0.505 0.565 -
P/RPS 1.09 2.80 3.12 3.03 1.78 4.29 4.22 -59.34%
P/EPS 20.51 28.52 114.77 131.43 28.95 -140.28 115.31 -68.27%
EY 4.87 3.51 0.87 0.76 3.45 -0.71 0.87 214.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.65 0.79 0.73 0.70 0.81 0.91 -31.95%

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