[HHHCORP] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -21.2%
YoY- -288.0%
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 24,535 19,938 14,325 7,044 36,608 28,010 18,793 19.39%
PBT -1,558 240 657 -69 -184 -167 -171 334.47%
Tax -37 -429 -758 -354 -165 -342 -127 -55.95%
NP -1,595 -189 -101 -423 -349 -509 -298 205.04%
-
NP to SH -1,592 -189 -101 -423 -349 -509 -298 204.66%
-
Tax Rate - 178.75% 115.37% - - - - -
Total Cost 26,130 20,127 14,426 7,467 36,957 28,519 19,091 23.20%
-
Net Worth 53,328 56,661 56,661 56,661 56,661 46,662 46,662 9.28%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 53,328 56,661 56,661 56,661 56,661 46,662 46,662 9.28%
NOSH 333,301 333,301 333,301 333,301 333,301 333,301 333,301 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -6.50% -0.95% -0.71% -6.01% -0.95% -1.82% -1.59% -
ROE -2.99% -0.33% -0.18% -0.75% -0.62% -1.09% -0.64% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 7.36 5.98 4.30 2.11 10.98 8.40 5.64 19.35%
EPS -0.48 -0.06 -0.03 -0.13 -0.10 -0.15 -0.09 204.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.17 0.17 0.17 0.17 0.14 0.14 9.28%
Adjusted Per Share Value based on latest NOSH - 333,301
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 6.15 5.00 3.59 1.76 9.17 7.02 4.71 19.40%
EPS -0.40 -0.05 -0.03 -0.11 -0.09 -0.13 -0.07 218.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1336 0.142 0.142 0.142 0.142 0.1169 0.1169 9.28%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.095 0.08 0.105 0.13 0.125 0.17 0.17 -
P/RPS 1.29 1.34 2.44 6.15 1.14 2.02 3.02 -43.19%
P/EPS -19.89 -141.08 -346.50 -102.43 -119.38 -111.32 -190.14 -77.70%
EY -5.03 -0.71 -0.29 -0.98 -0.84 -0.90 -0.53 346.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.47 0.62 0.76 0.74 1.21 1.21 -37.96%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 27/11/15 20/08/15 29/05/15 27/02/15 21/11/14 02/09/14 -
Price 0.075 0.095 0.075 0.105 0.13 0.145 0.19 -
P/RPS 1.02 1.59 1.75 4.97 1.18 1.73 3.37 -54.82%
P/EPS -15.70 -167.53 -247.50 -82.73 -124.15 -94.95 -212.51 -82.30%
EY -6.37 -0.60 -0.40 -1.21 -0.81 -1.05 -0.47 465.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.56 0.44 0.62 0.76 1.04 1.36 -50.65%

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