[HHRG] YoY Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[HHRG] HHRG BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -36.89%
YoY- -14.39%
Quarter Report
Latest QR
Upcoming QR
HHRG's Result
HHRG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 102,111 115,242 84,575 91,016 91,660 73,740 5.34%
PBT -42,646 2,244 701 11,346 12,939 11,382 -
Tax 408 -1,976 -614 -685 -368 -1,490 -
NP -42,238 268 87 10,661 12,571 9,892 -
-
NP to SH -42,210 367 45 8,800 10,279 9,740 -
-
Tax Rate - 88.06% 87.59% 6.04% 2.84% 13.09% -
Total Cost 144,349 114,974 84,488 80,355 79,089 63,848 13.93%
-
Net Worth 29,033 79,335 77,083 77,175 59,280 36,664 -3.66%
Dividend
31/03/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 29,033 79,335 77,083 77,175 59,280 36,664 -3.66%
NOSH 33,957 308,700 308,700 308,700 179,637 159,410 -21.91%
Ratio Analysis
31/03/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -41.36% 0.23% 0.10% 11.71% 13.71% 13.41% -
ROE -145.38% 0.46% 0.06% 11.40% 17.34% 26.57% -
Per Share
31/03/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 36.58 37.33 27.43 29.48 51.03 46.26 -3.68%
EPS -15.12 0.12 0.01 2.85 3.81 6.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.104 0.257 0.25 0.25 0.33 0.23 -11.92%
Adjusted Per Share Value based on latest NOSH - 308,700
31/03/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 10.68 12.06 8.85 9.52 9.59 7.71 5.35%
EPS -4.42 0.04 0.00 0.92 1.08 1.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0304 0.083 0.0806 0.0807 0.062 0.0384 -3.66%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/03/20 29/12/17 30/12/16 31/12/15 31/12/14 - -
Price 0.18 0.285 0.275 0.605 0.43 0.00 -
P/RPS 0.49 0.76 1.00 2.05 0.84 0.00 -
P/EPS -1.19 239.73 1,884.26 21.22 7.51 0.00 -
EY -84.00 0.42 0.05 4.71 13.31 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.11 1.10 2.42 1.30 0.00 -
Price Multiplier on Announcement Date
31/03/20 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 29/06/20 27/02/18 28/02/17 29/02/16 26/02/15 - -
Price 0.355 0.245 0.29 0.445 0.495 0.00 -
P/RPS 0.97 0.66 1.06 1.51 0.97 0.00 -
P/EPS -2.35 206.08 1,987.04 15.61 8.65 0.00 -
EY -42.59 0.49 0.05 6.41 11.56 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.41 0.95 1.16 1.78 1.50 0.00 -

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