[THHEAVY] YoY Quarter Result on 31-Mar-2014 [#1]

Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 115.78%
YoY- -71.35%
View:
Show?
Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 2,246 14,524 47,801 142,114 56,078 40,708 0 -
PBT -24,604 -41,433 -25,317 524 6,020 12,789 0 -
Tax 0 0 -40 0 0 -5,000 0 -
NP -24,604 -41,433 -25,357 524 6,020 7,789 0 -
-
NP to SH -21,179 -33,442 -18,850 1,725 6,020 7,789 0 -
-
Tax Rate - - - 0.00% 0.00% 39.10% - -
Total Cost 26,850 55,957 73,158 141,590 50,058 32,919 0 -
-
Net Worth 179,293 605,995 36,591,175 43,023,530 263,953 160,400 0 -
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 179,293 605,995 36,591,175 43,023,530 263,953 160,400 0 -
NOSH 1,120,582 1,122,214 1,108,823 1,014,705 771,794 660,084 647,058 9.57%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin -1,095.46% -285.27% -53.05% 0.37% 10.74% 19.13% 0.00% -
ROE -11.81% -5.52% -0.05% 0.00% 2.28% 4.86% 0.00% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 0.20 1.29 4.31 14.01 7.27 6.17 0.00 -
EPS -1.89 -2.98 -1.70 0.17 0.78 1.18 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.54 33.00 42.40 0.342 0.243 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,014,705
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 0.10 0.65 2.15 6.40 2.52 1.83 0.00 -
EPS -0.95 -1.51 -0.85 0.08 0.27 0.35 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0807 0.2728 16.4745 19.3706 0.1188 0.0722 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.145 0.135 0.34 0.895 0.47 0.32 0.62 -
P/RPS 72.34 10.43 7.89 6.39 6.47 5.19 0.00 -
P/EPS -7.67 -4.53 -20.00 526.47 60.26 27.12 0.00 -
EY -13.03 -22.07 -5.00 0.19 1.66 3.69 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.25 0.01 0.02 1.37 1.32 0.00 -
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/05/17 24/05/16 29/05/15 29/05/14 26/04/13 31/05/12 - -
Price 0.07 0.115 0.25 0.895 0.46 0.38 0.00 -
P/RPS 34.92 8.89 5.80 6.39 6.33 6.16 0.00 -
P/EPS -3.70 -3.86 -14.71 526.47 58.97 32.20 0.00 -
EY -27.00 -25.91 -6.80 0.19 1.70 3.11 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.21 0.01 0.02 1.35 1.56 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