[HHRG] QoQ Quarter Result on 30-Sep-2017 [#3]

Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 22.14%
YoY- 332.96%
Quarter Report
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 34,989 22,053 29,704 29,341 28,650 27,547 27,217 18.28%
PBT 542 -1,034 -1,920 2,238 1,364 562 -123 -
Tax 153 -85 -474 -977 -409 -116 -337 -
NP 695 -1,119 -2,394 1,261 955 446 -460 -
-
NP to SH 692 -1,128 -2,412 1,258 1,030 491 -555 -
-
Tax Rate -28.23% - - 43.66% 29.99% 20.64% - -
Total Cost 34,294 23,172 32,098 28,080 27,695 27,101 27,677 15.40%
-
Net Worth 77,792 77,175 79,335 81,805 80,570 76,248 77,083 0.61%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 77,792 77,175 79,335 81,805 80,570 76,248 77,083 0.61%
NOSH 308,700 308,700 308,700 308,700 308,700 308,700 308,700 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 1.99% -5.07% -8.06% 4.30% 3.33% 1.62% -1.69% -
ROE 0.89% -1.46% -3.04% 1.54% 1.28% 0.64% -0.72% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 11.33 7.14 9.62 9.50 9.28 8.92 8.83 18.13%
EPS 0.22 -0.37 -0.78 0.41 0.33 0.16 -0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.252 0.25 0.257 0.265 0.261 0.247 0.25 0.53%
Adjusted Per Share Value based on latest NOSH - 308,700
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 3.66 2.31 3.11 3.07 3.00 2.88 2.85 18.20%
EPS 0.07 -0.12 -0.25 0.13 0.11 0.05 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0814 0.0807 0.083 0.0856 0.0843 0.0798 0.0806 0.66%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.185 0.215 0.285 0.31 0.26 0.31 0.275 -
P/RPS 1.63 3.01 2.96 3.26 2.80 3.47 3.12 -35.21%
P/EPS 82.53 -58.84 -36.48 76.07 77.92 194.90 -152.78 -
EY 1.21 -1.70 -2.74 1.31 1.28 0.51 -0.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.86 1.11 1.17 1.00 1.26 1.10 -23.97%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 10/08/18 31/05/18 27/02/18 23/11/17 09/08/17 24/05/17 28/02/17 -
Price 0.195 0.19 0.245 0.28 0.285 0.275 0.29 -
P/RPS 1.72 2.66 2.55 2.95 3.07 3.08 3.29 -35.18%
P/EPS 86.99 -52.00 -31.36 68.71 85.42 172.90 -161.11 -
EY 1.15 -1.92 -3.19 1.46 1.17 0.58 -0.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.76 0.95 1.06 1.09 1.11 1.16 -23.96%

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