[HANDAL] YoY TTM Result on 30-Sep-2015 [#3]

Announcement Date
12-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -27.71%
YoY- -3.48%
View:
Show?
TTM Result
31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 50,913 57,815 105,418 119,301 113,485 91,881 87,981 -8.06%
PBT -11,217 -6,130 -2,021 11,122 13,040 -1,425 2,901 -
Tax 65 -537 -4,368 -5,330 -6,970 -469 -1,023 -
NP -11,152 -6,667 -6,389 5,792 6,070 -1,894 1,878 -
-
NP to SH -10,158 -6,658 -6,306 5,856 6,067 -1,760 1,881 -
-
Tax Rate - - - 47.92% 53.45% - 35.26% -
Total Cost 62,065 64,482 111,807 113,509 107,415 93,775 86,103 -4.91%
-
Net Worth 84,635 95,814 103,999 96,600 104,130 100,405 102,470 -2.89%
Dividend
31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 84,635 95,814 103,999 96,600 104,130 100,405 102,470 -2.89%
NOSH 175,968 160,000 160,000 140,000 160,201 161,944 160,109 1.46%
Ratio Analysis
31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -21.90% -11.53% -6.06% 4.85% 5.35% -2.06% 2.13% -
ROE -12.00% -6.95% -6.06% 6.06% 5.83% -1.75% 1.84% -
Per Share
31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 31.88 36.20 65.89 85.22 70.84 56.74 54.95 -8.03%
EPS -6.36 -4.17 -3.94 4.18 3.79 -1.09 1.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.60 0.65 0.69 0.65 0.62 0.64 -2.85%
Adjusted Per Share Value based on latest NOSH - 140,000
31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 12.40 14.08 25.67 29.05 27.64 22.38 21.43 -8.07%
EPS -2.47 -1.62 -1.54 1.43 1.48 -0.43 0.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2061 0.2333 0.2533 0.2352 0.2536 0.2445 0.2495 -2.89%
Price Multiplier on Financial Quarter End Date
31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/03/19 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.35 0.25 0.25 0.315 0.44 0.475 0.43 -
P/RPS 1.10 0.69 0.38 0.37 0.62 0.84 0.78 5.42%
P/EPS -5.50 -6.00 -6.34 7.53 11.62 -43.71 36.60 -
EY -18.17 -16.68 -15.77 13.28 8.61 -2.29 2.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.42 0.38 0.46 0.68 0.77 0.67 -0.23%
Price Multiplier on Announcement Date
31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/05/19 23/11/17 22/11/16 12/11/15 18/11/14 18/11/13 06/11/12 -
Price 0.335 0.225 0.22 0.395 0.425 0.505 0.41 -
P/RPS 1.05 0.62 0.33 0.46 0.60 0.89 0.75 5.31%
P/EPS -5.27 -5.40 -5.58 9.44 11.22 -46.47 34.90 -
EY -18.99 -18.53 -17.91 10.59 8.91 -2.15 2.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.37 0.34 0.57 0.65 0.81 0.64 -0.24%

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