[HHRG] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -86.79%
YoY- 715.56%
Quarter Report
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 87,043 57,042 22,053 115,242 85,538 56,197 27,547 115.18%
PBT -483 -492 -1,034 2,244 4,164 1,926 562 -
Tax 419 68 -85 -1,976 -1,502 -525 -116 -
NP -64 -424 -1,119 268 2,662 1,401 446 -
-
NP to SH -93 -436 -1,128 367 2,779 1,521 491 -
-
Tax Rate - - - 88.06% 36.07% 27.26% 20.64% -
Total Cost 87,107 57,466 23,172 114,974 82,876 54,796 27,101 117.63%
-
Net Worth 78,101 77,792 77,175 79,335 81,805 80,570 76,248 1.61%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 78,101 77,792 77,175 79,335 81,805 80,570 76,248 1.61%
NOSH 308,700 308,700 308,700 308,700 308,700 308,700 308,700 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -0.07% -0.74% -5.07% 0.23% 3.11% 2.49% 1.62% -
ROE -0.12% -0.56% -1.46% 0.46% 3.40% 1.89% 0.64% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 28.20 18.48 7.14 37.33 27.71 18.20 8.92 115.25%
EPS -0.03 -0.14 -0.37 0.12 0.90 0.49 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.253 0.252 0.25 0.257 0.265 0.261 0.247 1.61%
Adjusted Per Share Value based on latest NOSH - 308,700
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 9.11 5.97 2.31 12.06 8.95 5.88 2.88 115.33%
EPS -0.01 -0.05 -0.12 0.04 0.29 0.16 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0817 0.0814 0.0807 0.083 0.0856 0.0843 0.0798 1.57%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.215 0.185 0.215 0.285 0.31 0.26 0.31 -
P/RPS 0.76 1.00 3.01 0.76 1.12 1.43 3.47 -63.63%
P/EPS -713.66 -130.99 -58.84 239.73 34.44 52.77 194.90 -
EY -0.14 -0.76 -1.70 0.42 2.90 1.90 0.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.73 0.86 1.11 1.17 1.00 1.26 -23.06%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 26/11/18 10/08/18 31/05/18 27/02/18 23/11/17 09/08/17 24/05/17 -
Price 0.16 0.195 0.19 0.245 0.28 0.285 0.275 -
P/RPS 0.57 1.06 2.66 0.66 1.01 1.57 3.08 -67.49%
P/EPS -531.10 -138.07 -52.00 206.08 31.10 57.84 172.90 -
EY -0.19 -0.72 -1.92 0.49 3.22 1.73 0.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.77 0.76 0.95 1.06 1.09 1.11 -31.42%

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