[HHRG] QoQ Quarter Result on 31-Dec-2018

Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018
Profit Trend
QoQ- -1093.59%
YoY- -41.29%
Quarter Report
View:
Show?
Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 21,175 27,430 23,672 27,679 30,001 34,989 22,053 -2.66%
PBT -6,895 203 -105 -3,393 9 542 -1,034 253.86%
Tax -110 -24 342 -19 351 153 -85 18.73%
NP -7,005 179 237 -3,412 360 695 -1,119 239.28%
-
NP to SH -6,977 177 224 -3,408 343 692 -1,128 236.58%
-
Tax Rate - 11.82% - - -3,900.00% -28.23% - -
Total Cost 28,180 27,251 23,435 31,091 29,641 34,294 23,172 13.91%
-
Net Worth 69,951 76,742 76,403 72,552 78,101 77,792 77,175 -6.33%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 69,951 76,742 76,403 72,552 78,101 77,792 77,175 -6.33%
NOSH 339,570 339,570 339,570 339,570 308,700 308,700 308,700 6.55%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -33.08% 0.65% 1.00% -12.33% 1.20% 1.99% -5.07% -
ROE -9.97% 0.23% 0.29% -4.70% 0.44% 0.89% -1.46% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 6.24 8.08 6.97 8.85 9.72 11.33 7.14 -8.58%
EPS -2.05 0.05 0.07 -1.09 0.11 0.22 -0.37 212.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.206 0.226 0.225 0.232 0.253 0.252 0.25 -12.09%
Adjusted Per Share Value based on latest NOSH - 339,570
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 2.21 2.87 2.48 2.89 3.14 3.66 2.31 -2.90%
EPS -0.73 0.02 0.02 -0.36 0.04 0.07 -0.12 232.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0732 0.0803 0.0799 0.0759 0.0817 0.0814 0.0807 -6.29%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.13 0.125 0.115 0.14 0.215 0.185 0.215 -
P/RPS 2.08 1.55 1.65 1.58 2.21 1.63 3.01 -21.82%
P/EPS -6.33 239.81 174.33 -12.85 193.50 82.53 -58.84 -77.34%
EY -15.81 0.42 0.57 -7.78 0.52 1.21 -1.70 341.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.55 0.51 0.60 0.85 0.73 0.86 -18.72%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 19/11/19 19/08/19 14/05/19 26/02/19 26/11/18 10/08/18 31/05/18 -
Price 0.06 0.155 0.12 0.13 0.16 0.195 0.19 -
P/RPS 0.96 1.92 1.72 1.47 1.65 1.72 2.66 -49.27%
P/EPS -2.92 297.36 181.91 -11.93 144.00 86.99 -52.00 -85.31%
EY -34.24 0.34 0.55 -8.38 0.69 1.15 -1.92 581.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.69 0.53 0.56 0.63 0.77 0.76 -47.36%

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