[HANDAL] QoQ TTM Result on 30-Sep-2017 [#3]

Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 58.28%
YoY- -5.58%
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 66,494 63,425 63,644 57,815 64,153 75,238 83,301 -13.98%
PBT -801 -1,934 -28 -6,130 -14,972 -10,880 -11,301 -82.95%
Tax -2,128 -2,062 -2,342 -537 -1,029 -2,167 -2,194 -2.02%
NP -2,929 -3,996 -2,370 -6,667 -16,001 -13,047 -13,495 -63.98%
-
NP to SH -3,674 -3,985 -2,367 -6,658 -15,957 -13,004 -13,451 -58.00%
-
Tax Rate - - - - - - - -
Total Cost 69,423 67,421 66,014 64,482 80,154 88,285 96,796 -19.92%
-
Net Worth 94,217 95,814 95,814 95,814 97,410 99,007 99,069 -3.30%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 94,217 95,814 95,814 95,814 97,410 99,007 99,069 -3.30%
NOSH 160,000 160,000 160,000 160,000 160,000 160,000 160,000 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -4.40% -6.30% -3.72% -11.53% -24.94% -17.34% -16.20% -
ROE -3.90% -4.16% -2.47% -6.95% -16.38% -13.13% -13.58% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 41.64 39.72 39.85 36.20 40.17 47.12 52.13 -13.94%
EPS -2.30 -2.50 -1.48 -4.17 -9.99 -8.14 -8.42 -58.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.60 0.60 0.60 0.61 0.62 0.62 -3.26%
Adjusted Per Share Value based on latest NOSH - 160,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 16.19 15.45 15.50 14.08 15.62 18.32 20.29 -14.00%
EPS -0.89 -0.97 -0.58 -1.62 -3.89 -3.17 -3.28 -58.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2294 0.2333 0.2333 0.2333 0.2372 0.2411 0.2413 -3.32%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.435 0.25 0.23 0.25 0.23 0.285 0.22 -
P/RPS 1.04 0.63 0.58 0.69 0.57 0.60 0.42 83.33%
P/EPS -18.91 -10.02 -15.52 -6.00 -2.30 -3.50 -2.61 275.78%
EY -5.29 -9.98 -6.44 -16.68 -43.45 -28.57 -38.26 -73.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.42 0.38 0.42 0.38 0.46 0.35 64.95%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 16/08/18 16/05/18 28/02/18 23/11/17 22/08/17 15/05/17 27/02/17 -
Price 0.43 0.335 0.24 0.225 0.21 0.30 0.255 -
P/RPS 1.03 0.84 0.60 0.62 0.52 0.64 0.49 64.31%
P/EPS -18.69 -13.42 -16.19 -5.40 -2.10 -3.68 -3.03 237.46%
EY -5.35 -7.45 -6.18 -18.53 -47.58 -27.14 -33.01 -70.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.56 0.40 0.37 0.34 0.48 0.41 47.05%

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