[HANDAL] YoY Quarter Result on 30-Sep-2011 [#3]

Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -31.52%
YoY- -50.54%
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 24,309 19,082 22,467 23,218 30,059 15,079 0 -
PBT 3,832 -565 1,640 2,734 5,453 4,087 0 -
Tax -1,452 -21 -189 -695 -1,250 -1,168 0 -
NP 2,380 -586 1,451 2,039 4,203 2,919 0 -
-
NP to SH 2,387 -583 1,457 2,079 4,203 2,919 0 -
-
Tax Rate 37.89% - 11.52% 25.42% 22.92% 28.58% - -
Total Cost 21,929 19,668 21,016 21,179 25,856 12,160 0 -
-
Net Worth 104,130 100,405 102,470 100,799 67,499 48,790 0 -
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 104,130 100,405 102,470 100,799 67,499 48,790 0 -
NOSH 160,201 161,944 160,109 157,499 89,999 84,121 0 -
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 9.79% -3.07% 6.46% 8.78% 13.98% 19.36% 0.00% -
ROE 2.29% -0.58% 1.42% 2.06% 6.23% 5.98% 0.00% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 15.17 11.78 14.03 14.74 33.40 17.93 0.00 -
EPS 1.49 -0.36 0.91 1.32 4.67 3.47 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.62 0.64 0.64 0.75 0.58 0.00 -
Adjusted Per Share Value based on latest NOSH - 157,499
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 5.92 4.65 5.47 5.65 7.32 3.67 0.00 -
EPS 0.58 -0.14 0.35 0.51 1.02 0.71 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2536 0.2445 0.2495 0.2455 0.1644 0.1188 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 - -
Price 0.44 0.475 0.43 0.41 0.92 1.11 0.00 -
P/RPS 2.90 4.03 3.06 2.78 2.75 6.19 0.00 -
P/EPS 29.53 -131.94 47.25 31.06 19.70 31.99 0.00 -
EY 3.39 -0.76 2.12 3.22 5.08 3.13 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.77 0.67 0.64 1.23 1.91 0.00 -
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 18/11/14 18/11/13 06/11/12 22/11/11 24/11/10 05/11/09 - -
Price 0.425 0.505 0.41 0.46 1.05 1.06 0.00 -
P/RPS 2.80 4.29 2.92 3.12 3.14 5.91 0.00 -
P/EPS 28.52 -140.28 45.05 34.85 22.48 30.55 0.00 -
EY 3.51 -0.71 2.22 2.87 4.45 3.27 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 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