[HANDAL] YoY Cumulative Quarter Result on 31-Dec-2022

Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022
Profit Trend
QoQ- -23.77%
YoY- -546.89%
View:
Show?
Cumulative Result
31/12/23 31/12/22 30/09/21 31/12/21 31/03/18 30/06/18 31/12/17 CAGR
Revenue 22,240 41,568 9,131 20,869 14,107 29,088 63,644 -16.06%
PBT 3,196 -40,342 -3,893 -7,219 -935 -1,196 -28 -
Tax 0 1,684 736 528 -32 0 -2,342 -
NP 3,196 -38,658 -3,157 -6,691 -967 -1,196 -2,370 -
-
NP to SH 3,196 -33,237 -3,146 -5,138 -959 -1,943 -2,367 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 19,044 80,226 12,288 27,560 15,074 30,284 66,014 -18.70%
-
Net Worth 43,321 51,894 78,570 76,260 95,814 94,217 95,814 -12.38%
Dividend
31/12/23 31/12/22 30/09/21 31/12/21 31/03/18 30/06/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 30/09/21 31/12/21 31/03/18 30/06/18 31/12/17 CAGR
Net Worth 43,321 51,894 78,570 76,260 95,814 94,217 95,814 -12.38%
NOSH 266,738 240,677 231,091 231,091 160,000 160,000 160,000 8.88%
Ratio Analysis
31/12/23 31/12/22 30/09/21 31/12/21 31/03/18 30/06/18 31/12/17 CAGR
NP Margin 14.37% -93.00% -34.57% -32.06% -6.85% -4.11% -3.72% -
ROE 7.38% -64.05% -4.00% -6.74% -1.00% -2.06% -2.47% -
Per Share
31/12/23 31/12/22 30/09/21 31/12/21 31/03/18 30/06/18 31/12/17 CAGR
RPS 8.73 17.62 3.95 9.03 8.83 18.22 39.85 -22.34%
EPS 1.25 -14.09 -1.36 -2.22 -0.60 -1.22 -1.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.22 0.34 0.33 0.60 0.59 0.60 -18.94%
Adjusted Per Share Value based on latest NOSH - 240,677
31/12/23 31/12/22 30/09/21 31/12/21 31/03/18 30/06/18 31/12/17 CAGR
RPS 5.42 10.12 2.22 5.08 3.44 7.08 15.50 -16.05%
EPS 0.78 -8.09 -0.77 -1.25 -0.23 -0.47 -0.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1055 0.1264 0.1913 0.1857 0.2333 0.2294 0.2333 -12.38%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 30/09/21 31/12/21 31/03/18 30/06/18 31/12/17 CAGR
Date 29/12/23 30/12/22 30/09/21 31/12/21 30/03/18 29/06/18 29/12/17 -
Price 0.12 0.155 0.24 0.20 0.25 0.435 0.23 -
P/RPS 1.38 0.88 6.07 2.21 2.83 2.39 0.58 15.53%
P/EPS 9.57 -1.10 -17.63 -9.00 -41.63 -35.75 -15.52 -
EY 10.45 -90.91 -5.67 -11.12 -2.40 -2.80 -6.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.70 0.71 0.61 0.42 0.74 0.38 10.97%
Price Multiplier on Announcement Date
31/12/23 31/12/22 30/09/21 31/12/21 31/03/18 30/06/18 31/12/17 CAGR
Date 29/02/24 28/02/23 26/11/21 28/02/22 16/05/18 16/08/18 28/02/18 -
Price 0.085 0.16 0.21 0.17 0.335 0.43 0.24 -
P/RPS 0.97 0.91 5.31 1.88 3.79 2.36 0.60 8.33%
P/EPS 6.78 -1.14 -15.43 -7.65 -55.78 -35.34 -16.19 -
EY 14.75 -88.07 -6.48 -13.08 -1.79 -2.83 -6.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.73 0.62 0.52 0.56 0.73 0.40 3.78%

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