[HHRG] QoQ Cumulative Quarter Result on 31-Dec-2020 [#3]

Stock
[HHRG] HHRG BERHAD
Announcement Date
11-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- -242.76%
YoY- 17.4%
Quarter Report
Latest QR
Upcoming QR
HHRG's Result
HHRG's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 40,555 20,576 73,594 52,667 31,120 12,295 102,111 -45.93%
PBT 6,307 1,999 -17,811 -17,158 -5,003 -2,732 -42,646 -
Tax -667 -412 -1,895 -794 -206 -128 408 -
NP 5,640 1,587 -19,706 -17,952 -5,209 -2,860 -42,238 -
-
NP to SH 5,629 1,585 -19,773 -18,019 -5,257 -2,832 -42,210 -
-
Tax Rate 10.58% 20.61% - - - - - -
Total Cost 34,915 18,989 93,300 70,619 36,329 15,155 144,349 -61.14%
-
Net Worth 50,200 38,060 36,063 20,378 3,231 3,225 29,033 44.01%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 50,200 38,060 36,063 20,378 3,231 3,225 29,033 44.01%
NOSH 139,606 138,707 92,471 92,471 37,352 33,957 33,957 156.41%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 13.91% 7.71% -26.78% -34.09% -16.74% -23.26% -41.36% -
ROE 11.21% 4.16% -54.83% -88.42% -162.66% -87.79% -145.38% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 29.08 17.84 79.59 105.96 84.74 36.21 36.58 -14.17%
EPS 4.42 1.37 -37.27 -44.88 -14.87 -8.34 -15.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.33 0.39 0.41 0.088 0.095 0.104 128.65%
Adjusted Per Share Value based on latest NOSH - 92,471
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 4.24 2.15 7.70 5.51 3.25 1.29 10.68 -45.95%
EPS 0.59 0.17 -2.07 -1.88 -0.55 -0.30 -4.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0525 0.0398 0.0377 0.0213 0.0034 0.0034 0.0304 43.89%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.54 0.765 0.625 0.335 0.33 0.395 0.18 -
P/RPS 1.86 4.29 0.79 0.32 0.39 1.09 0.49 143.14%
P/EPS 13.38 55.67 -2.92 -0.92 -2.31 -4.74 -1.19 -
EY 7.48 1.80 -34.21 -108.22 -43.38 -21.11 -84.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 2.32 1.60 0.82 3.75 4.16 1.73 -9.06%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 29/09/21 28/05/21 11/03/21 27/11/20 28/08/20 29/06/20 -
Price 0.83 0.565 0.66 0.43 0.27 0.40 0.355 -
P/RPS 2.85 3.17 0.83 0.41 0.32 1.10 0.97 105.00%
P/EPS 20.56 41.11 -3.09 -1.19 -1.89 -4.80 -2.35 -
EY 4.86 2.43 -32.40 -84.31 -53.02 -20.85 -42.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 1.71 1.69 1.05 3.07 4.21 3.41 -22.84%

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