[HHRG] QoQ TTM Result on 31-Mar-2021 [#4]

Stock
[HHRG] HHRG BERHAD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- 48.53%
YoY- 53.4%
Quarter Report
Latest QR
Upcoming QR
HHRG's Result
HHRG's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 93,903 83,029 81,875 73,594 65,625 60,954 63,304 29.97%
PBT 6,706 -6,501 -13,080 -17,811 -37,935 -40,852 -45,476 -
Tax -1,469 -2,356 -2,179 -1,895 -410 -6 -38 1035.71%
NP 5,237 -8,857 -15,259 -19,706 -38,345 -40,858 -45,514 -
-
NP to SH 5,207 -8,887 -15,356 -19,773 -38,415 -40,890 -45,442 -
-
Tax Rate 21.91% - - - - - - -
Total Cost 88,666 91,886 97,134 93,300 103,970 101,812 108,818 -12.72%
-
Net Worth 58,888 50,200 38,060 36,063 20,378 3,231 3,225 589.76%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 58,888 50,200 38,060 36,063 20,378 3,231 3,225 589.76%
NOSH 140,210 139,606 138,707 92,471 92,471 37,352 33,957 156.71%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 5.58% -10.67% -18.64% -26.78% -58.43% -67.03% -71.90% -
ROE 8.84% -17.70% -40.35% -54.83% -188.51% -1,265.24% -1,408.65% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 66.97 59.54 70.99 79.59 132.03 165.97 186.42 -49.37%
EPS 3.71 -6.37 -13.31 -21.38 -77.29 -111.34 -133.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.36 0.33 0.39 0.41 0.088 0.095 168.64%
Adjusted Per Share Value based on latest NOSH - 92,471
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 9.82 8.69 8.56 7.70 6.86 6.38 6.62 29.97%
EPS 0.54 -0.93 -1.61 -2.07 -4.02 -4.28 -4.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0616 0.0525 0.0398 0.0377 0.0213 0.0034 0.0034 586.18%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.77 0.54 0.765 0.625 0.335 0.33 0.395 -
P/RPS 1.15 0.91 1.08 0.79 0.25 0.20 0.21 209.72%
P/EPS 20.73 -8.47 -5.75 -2.92 -0.43 -0.30 -0.30 -
EY 4.82 -11.80 -17.40 -34.21 -230.71 -337.40 -338.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.50 2.32 1.60 0.82 3.75 4.16 -42.07%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 25/11/21 29/09/21 28/05/21 11/03/21 27/11/20 28/08/20 -
Price 0.685 0.83 0.565 0.66 0.425 0.27 0.40 -
P/RPS 1.02 1.39 0.80 0.83 0.32 0.16 0.21 185.98%
P/EPS 18.45 -13.02 -4.24 -3.09 -0.55 -0.24 -0.30 -
EY 5.42 -7.68 -23.57 -32.40 -181.85 -412.37 -334.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 2.31 1.71 1.69 1.04 3.07 4.21 -46.78%

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