[HANDAL] YoY Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[HANDAL] HANDAL ENERGY BERHAD
Announcement Date
14-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -118.73%
YoY- -133.25%
Quarter Report
Latest QR
Upcoming QR
HANDAL's Result
HANDAL's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 22,389 20,277 23,982 19,741 19,782 16,439 17,123 4.56%
PBT 550 1,034 1,169 -627 2,495 1,211 3,663 -27.07%
Tax -339 -505 -636 0 -860 -206 -832 -13.88%
NP 211 529 533 -627 1,635 1,005 2,831 -35.10%
-
NP to SH 212 532 553 -565 1,699 1,005 2,831 -35.05%
-
Tax Rate 61.64% 48.84% 54.41% - 34.47% 17.01% 22.71% -
Total Cost 22,178 19,748 23,449 20,368 18,147 15,434 14,292 7.59%
-
Net Worth 114,153 108,012 99,540 98,471 104,938 70,888 80,885 5.90%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 114,153 108,012 99,540 98,471 104,938 70,888 80,885 5.90%
NOSH 163,076 161,212 158,000 161,428 166,568 89,732 122,554 4.87%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 0.94% 2.61% 2.22% -3.18% 8.27% 6.11% 16.53% -
ROE 0.19% 0.49% 0.56% -0.57% 1.62% 1.42% 3.50% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 13.73 12.58 15.18 12.23 11.88 18.32 13.97 -0.28%
EPS 0.13 0.33 0.35 -0.35 1.02 1.12 2.31 -38.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.67 0.63 0.61 0.63 0.79 0.66 0.98%
Adjusted Per Share Value based on latest NOSH - 161,428
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 5.45 4.94 5.84 4.81 4.82 4.00 4.17 4.55%
EPS 0.05 0.13 0.13 -0.14 0.41 0.24 0.69 -35.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.278 0.263 0.2424 0.2398 0.2555 0.1726 0.197 5.90%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.29 0.31 0.455 0.385 0.42 0.77 0.79 -
P/RPS 2.11 2.46 3.00 3.15 3.54 4.20 5.65 -15.12%
P/EPS 223.08 93.94 130.00 -110.00 41.18 68.75 34.20 36.65%
EY 0.45 1.06 0.77 -0.91 2.43 1.45 2.92 -26.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.46 0.72 0.63 0.67 0.97 1.20 -16.37%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 13/05/16 19/05/15 20/05/14 14/05/13 28/08/12 26/05/11 27/05/10 -
Price 0.28 0.34 0.46 0.435 0.43 0.69 0.68 -
P/RPS 2.04 2.70 3.03 3.56 3.62 3.77 4.87 -13.48%
P/EPS 215.38 103.03 131.43 -124.29 42.16 61.61 29.44 39.28%
EY 0.46 0.97 0.76 -0.80 2.37 1.62 3.40 -28.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.51 0.73 0.71 0.68 0.87 1.03 -14.57%

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