[HANDAL] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 0.88%
YoY- 115.25%
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 80,482 88,081 82,134 94,324 31,561 0 -
PBT 141 8,341 10,738 21,074 10,104 0 -
Tax -715 -1,732 -2,630 -4,552 -2,428 0 -
NP -574 6,609 8,108 16,522 7,676 0 -
-
NP to SH -478 6,638 8,170 16,522 7,676 0 -
-
Tax Rate 507.09% 20.76% 24.49% 21.60% 24.03% - -
Total Cost 81,057 81,472 74,026 77,801 23,885 0 -
-
Net Worth 101,172 102,461 86,576 67,543 37,224 0 -
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 101,172 102,461 86,576 67,543 37,224 0 -
NOSH 163,181 160,096 135,275 90,058 64,180 0 -
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin -0.71% 7.50% 9.87% 17.52% 24.32% 0.00% -
ROE -0.47% 6.48% 9.44% 24.46% 20.62% 0.00% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 49.32 55.02 60.72 104.74 49.18 0.00 -
EPS -0.29 4.15 6.04 18.35 11.96 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.64 0.64 0.75 0.58 0.00 -
Adjusted Per Share Value based on latest NOSH - 89,999
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 19.60 21.45 20.00 22.97 7.69 0.00 -
EPS -0.12 1.62 1.99 4.02 1.87 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2464 0.2495 0.2108 0.1645 0.0907 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 - -
Price 0.475 0.43 0.41 0.92 1.11 0.00 -
P/RPS 0.96 0.78 0.68 0.88 2.26 0.00 -
P/EPS -161.93 10.37 6.79 5.01 9.28 0.00 -
EY -0.62 9.64 14.73 19.94 10.77 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.67 0.64 1.23 1.91 0.00 -
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 18/11/13 06/11/12 22/11/11 24/11/10 05/11/09 - -
Price 0.505 0.41 0.46 1.05 1.06 0.00 -
P/RPS 1.02 0.75 0.76 1.00 2.16 0.00 -
P/EPS -172.16 9.89 7.62 5.72 8.86 0.00 -
EY -0.58 10.11 13.13 17.47 11.28 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.64 0.72 1.40 1.83 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