[HANDAL] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[HANDAL] HANDAL ENERGY BERHAD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 154.82%
YoY- 69.05%
Quarter Report
Latest QR
Upcoming QR
HANDAL's Result
HANDAL's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 31,519 22,467 23,812 19,782 21,920 23,218 21,945 27.15%
PBT -1,531 1,640 2,121 2,495 -3,355 2,734 4,108 -
Tax 68 -189 -250 -860 276 -695 -1,072 -
NP -1,463 1,451 1,871 1,635 -3,079 2,039 3,036 -
-
NP to SH -1,401 1,457 1,824 1,699 -3,099 2,079 3,036 -
-
Tax Rate - 11.52% 11.79% 34.47% - 25.42% 26.10% -
Total Cost 32,982 21,016 21,941 18,147 24,999 21,179 18,909 44.65%
-
Net Worth 100,684 102,470 102,399 104,938 98,095 100,799 100,683 0.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 100,684 102,470 102,399 104,938 98,095 100,799 100,683 0.00%
NOSH 160,000 160,109 160,000 166,568 160,000 157,499 154,897 2.17%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -4.64% 6.46% 7.86% 8.27% -14.05% 8.78% 13.83% -
ROE -1.39% 1.42% 1.78% 1.62% -3.16% 2.06% 3.02% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 19.72 14.03 14.88 11.88 13.85 14.74 14.17 24.52%
EPS -0.88 0.91 1.14 1.02 -1.96 1.32 1.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.64 0.64 0.63 0.62 0.64 0.65 -2.05%
Adjusted Per Share Value based on latest NOSH - 166,568
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 7.68 5.47 5.80 4.82 5.34 5.65 5.34 27.27%
EPS -0.34 0.35 0.44 0.41 -0.75 0.51 0.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2452 0.2495 0.2494 0.2555 0.2389 0.2455 0.2452 0.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.38 0.43 0.43 0.42 0.41 0.41 0.61 -
P/RPS 1.93 3.06 2.89 3.54 2.96 2.78 4.31 -41.32%
P/EPS -43.35 47.25 37.72 41.18 -20.93 31.06 31.12 -
EY -2.31 2.12 2.65 2.43 -4.78 3.22 3.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.67 0.67 0.67 0.66 0.64 0.94 -25.76%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 06/11/12 13/08/12 28/08/12 22/02/12 22/11/11 22/08/11 -
Price 0.39 0.41 0.43 0.43 0.46 0.46 0.48 -
P/RPS 1.98 2.92 2.89 3.62 3.32 3.12 3.39 -30.01%
P/EPS -44.49 45.05 37.72 42.16 -23.49 34.85 24.49 -
EY -2.25 2.22 2.65 2.37 -4.26 2.87 4.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.64 0.67 0.68 0.74 0.72 0.74 -11.07%

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