[HHHCORP] QoQ TTM Result on 31-Mar-2015 [#1]

Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -185.67%
YoY- -148.3%
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 24,535 28,536 32,187 35,265 36,655 40,457 41,188 -29.13%
PBT -1,697 223 644 -560 -184 425 687 -
Tax 86 -252 -796 -437 -165 -352 68 16.89%
NP -1,611 -29 -152 -997 -349 73 755 -
-
NP to SH -1,614 -29 -152 -997 -349 73 755 -
-
Tax Rate - 113.00% 123.60% - - 82.82% -9.90% -
Total Cost 26,146 28,565 32,339 36,262 37,004 40,384 40,433 -25.16%
-
Net Worth 53,023 56,661 56,661 56,661 56,661 46,662 46,662 8.86%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 53,023 56,661 56,661 56,661 56,661 46,662 46,662 8.86%
NOSH 333,301 333,301 333,301 333,301 333,301 333,301 333,301 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -6.57% -0.10% -0.47% -2.83% -0.95% 0.18% 1.83% -
ROE -3.04% -0.05% -0.27% -1.76% -0.62% 0.16% 1.62% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 7.40 8.56 9.66 10.58 11.00 12.14 12.36 -28.89%
EPS -0.49 -0.01 -0.05 -0.30 -0.10 0.02 0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.17 0.17 0.17 0.17 0.14 0.14 9.28%
Adjusted Per Share Value based on latest NOSH - 333,301
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 6.15 7.15 8.06 8.84 9.18 10.14 10.32 -29.11%
EPS -0.40 -0.01 -0.04 -0.25 -0.09 0.02 0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1328 0.142 0.142 0.142 0.142 0.1169 0.1169 8.84%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.095 0.08 0.105 0.13 0.125 0.17 0.17 -
P/RPS 1.28 0.93 1.09 1.23 1.14 1.40 1.38 -4.87%
P/EPS -19.51 -919.45 -230.24 -43.46 -119.38 776.18 75.05 -
EY -5.13 -0.11 -0.43 -2.30 -0.84 0.13 1.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.47 0.62 0.76 0.74 1.21 1.21 -37.96%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 27/11/15 20/08/15 29/05/15 27/02/15 21/11/14 02/09/14 -
Price 0.075 0.095 0.075 0.105 0.13 0.145 0.19 -
P/RPS 1.01 1.11 0.78 0.99 1.18 1.19 1.54 -24.45%
P/EPS -15.40 -1,091.85 -164.46 -35.10 -124.15 662.04 83.88 -
EY -6.49 -0.09 -0.61 -2.85 -0.81 0.15 1.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.56 0.44 0.62 0.76 1.04 1.36 -50.65%

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