[THHEAVY] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -229.33%
YoY- -129.32%
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 9,258 44,478 133,450 413,626 230,634 140,174 0 -
PBT -84,914 -100,632 -73,682 -18,934 30,432 39,144 0 -
Tax 0 0 -162 216 0 -11,500 0 -
NP -84,914 -100,632 -73,844 -18,718 30,432 27,644 0 -
-
NP to SH -75,946 -80,580 -49,882 -8,924 30,432 27,644 0 -
-
Tax Rate - - - - 0.00% 29.38% - -
Total Cost 94,172 145,110 207,294 432,344 200,202 112,530 0 -
-
Net Worth 168,022 594,810 367,434 21,097,499 356,686 167,318 0 -
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 168,022 594,810 367,434 21,097,499 356,686 167,318 0 -
NOSH 1,120,147 1,122,284 1,113,437 484,999 988,051 661,339 661,578 9.16%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -917.20% -226.25% -55.33% -4.53% 13.19% 19.72% 0.00% -
ROE -45.20% -13.55% -13.58% -0.04% 8.53% 16.52% 0.00% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 0.83 3.96 11.99 85.28 23.34 21.20 0.00 -
EPS -6.78 -7.18 -4.48 -1.84 3.08 4.18 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.53 0.33 43.50 0.361 0.253 0.00 -
Adjusted Per Share Value based on latest NOSH - 637,835
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 0.42 2.00 6.01 18.62 10.38 6.31 0.00 -
EPS -3.42 -3.63 -2.25 -0.40 1.37 1.24 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0756 0.2678 0.1654 9.4988 0.1606 0.0753 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.06 0.10 0.22 0.865 0.74 0.41 0.44 -
P/RPS 7.26 2.52 1.84 1.01 3.17 1.93 0.00 -
P/EPS -0.88 -1.39 -4.91 -47.01 24.03 9.81 0.00 -
EY -113.00 -71.80 -20.36 -2.13 4.16 10.20 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.19 0.67 0.02 2.05 1.62 0.00 -
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 23/08/17 26/08/16 28/08/15 25/08/14 29/08/13 24/07/12 - -
Price 0.05 0.18 0.155 0.86 0.79 0.41 0.00 -
P/RPS 6.05 4.54 1.29 1.01 3.38 1.93 0.00 -
P/EPS -0.74 -2.51 -3.46 -46.74 25.65 9.81 0.00 -
EY -135.60 -39.89 -28.90 -2.14 3.90 10.20 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.34 0.47 0.02 2.19 1.62 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