[HANDAL] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[HANDAL] HANDAL ENERGY BERHAD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -21.56%
YoY- 43.99%
Quarter Report
Latest QR
Upcoming QR
HANDAL's Result
HANDAL's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 21,945 16,439 28,040 30,059 23,561 17,123 25,287 -9.04%
PBT 4,108 1,211 5,363 5,453 6,690 3,663 6,190 -23.97%
Tax -1,072 -206 -1,562 -1,250 -1,332 -832 -1,929 -32.47%
NP 3,036 1,005 3,801 4,203 5,358 2,831 4,261 -20.27%
-
NP to SH 3,036 1,005 3,801 4,203 5,358 2,831 4,261 -20.27%
-
Tax Rate 26.10% 17.01% 29.13% 22.92% 19.91% 22.71% 31.16% -
Total Cost 18,909 15,434 24,239 25,856 18,203 14,292 21,026 -6.84%
-
Net Worth 100,683 70,888 71,156 67,499 64,836 80,885 56,739 46.72%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 100,683 70,888 71,156 67,499 64,836 80,885 56,739 46.72%
NOSH 154,897 89,732 90,071 89,999 90,050 122,554 90,063 43.69%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 13.83% 6.11% 13.56% 13.98% 22.74% 16.53% 16.85% -
ROE 3.02% 1.42% 5.34% 6.23% 8.26% 3.50% 7.51% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 14.17 18.32 31.13 33.40 26.16 13.97 28.08 -36.69%
EPS 1.96 1.12 4.22 4.67 5.95 2.31 4.73 -44.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.79 0.79 0.75 0.72 0.66 0.63 2.11%
Adjusted Per Share Value based on latest NOSH - 89,999
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 5.34 4.00 6.83 7.32 5.74 4.17 6.16 -9.10%
EPS 0.74 0.24 0.93 1.02 1.30 0.69 1.04 -20.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2452 0.1726 0.1733 0.1644 0.1579 0.197 0.1382 46.71%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.61 0.77 1.10 0.92 0.64 0.79 0.81 -
P/RPS 4.31 4.20 3.53 2.75 2.45 5.65 2.88 30.93%
P/EPS 31.12 68.75 26.07 19.70 10.76 34.20 17.12 49.10%
EY 3.21 1.45 3.84 5.08 9.30 2.92 5.84 -32.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.97 1.39 1.23 0.89 1.20 1.29 -19.07%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 22/08/11 26/05/11 24/02/11 24/11/10 24/08/10 27/05/10 23/02/10 -
Price 0.48 0.69 1.10 1.05 0.76 0.68 0.81 -
P/RPS 3.39 3.77 3.53 3.14 2.90 4.87 2.88 11.51%
P/EPS 24.49 61.61 26.07 22.48 12.77 29.44 17.12 27.04%
EY 4.08 1.62 3.84 4.45 7.83 3.40 5.84 -21.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.87 1.39 1.40 1.06 1.03 1.29 -31.03%

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