[HHRG] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[HHRG] HHRG BERHAD
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -153.19%
YoY- -107.69%
Quarter Report
Latest QR
Upcoming QR
HHRG's Result
HHRG's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 101,267 91,415 84,575 77,352 77,542 85,313 91,066 7.34%
PBT 1,552 1,008 701 -768 2,461 7,833 11,346 -73.48%
Tax -1,136 -775 -614 -402 -208 -391 -685 40.14%
NP 416 233 87 -1,170 2,253 7,442 10,661 -88.51%
-
NP to SH 426 197 45 -1,058 1,989 6,223 8,800 -86.74%
-
Tax Rate 73.20% 76.88% 87.59% - 8.45% 4.99% 6.04% -
Total Cost 100,851 91,182 84,488 78,522 75,289 77,871 80,405 16.32%
-
Net Worth 80,570 76,248 77,083 77,175 77,019 77,045 77,175 2.91%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 80,570 76,248 77,083 77,175 77,019 77,045 77,175 2.91%
NOSH 308,700 308,700 308,700 308,700 308,700 308,700 308,700 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 0.41% 0.25% 0.10% -1.51% 2.91% 8.72% 11.71% -
ROE 0.53% 0.26% 0.06% -1.37% 2.58% 8.08% 11.40% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 32.80 29.61 27.43 25.06 25.17 27.68 29.50 7.33%
EPS 0.14 0.06 0.01 -0.34 0.65 2.02 2.85 -86.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.261 0.247 0.25 0.25 0.25 0.25 0.25 2.91%
Adjusted Per Share Value based on latest NOSH - 308,700
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 11.01 9.94 9.19 8.41 8.43 9.27 9.90 7.34%
EPS 0.05 0.02 0.00 -0.11 0.22 0.68 0.96 -86.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0876 0.0829 0.0838 0.0839 0.0837 0.0837 0.0839 2.92%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.26 0.31 0.275 0.30 0.385 0.405 0.605 -
P/RPS 0.79 1.05 1.00 1.20 1.53 1.46 2.05 -47.07%
P/EPS 188.41 485.77 1,884.26 -87.53 59.63 20.06 21.22 329.35%
EY 0.53 0.21 0.05 -1.14 1.68 4.99 4.71 -76.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.26 1.10 1.20 1.54 1.62 2.42 -44.55%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 09/08/17 24/05/17 28/02/17 28/11/16 29/08/16 26/05/16 29/02/16 -
Price 0.285 0.275 0.29 0.28 0.315 0.415 0.445 -
P/RPS 0.87 0.93 1.06 1.12 1.25 1.50 1.51 -30.78%
P/EPS 206.52 430.93 1,987.04 -81.70 48.79 20.55 15.61 460.25%
EY 0.48 0.23 0.05 -1.22 2.05 4.87 6.41 -82.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.11 1.16 1.12 1.26 1.66 1.78 -27.91%

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