Handal Energy Bhd
KLSE:HANDAL
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
H
|
Handal Energy Bhd
KLSE:HANDAL
|
MY |
|
Fitipower Integrated Technology Inc
TWSE:4961
|
TW |
|
Aeon Credit Service Asia Co Ltd
HKEX:900
|
HK |
|
Themis Medicare Ltd
NSE:THEMISMED
|
IN |
|
Fukushima Galilei Co Ltd
TSE:6420
|
JP |
|
U
|
Ultimovacs ASA
OSE:ULTI
|
NO |
|
Yamashina Corp
TSE:5955
|
JP |
|
Highwoods Properties Inc
NYSE:HIW
|
US |
|
H
|
Hibbett Inc
F:HB6
|
US |
|
Meggitt PLC
LSE:MGGT
|
UK |
|
Canggang Railway Ltd
HKEX:2169
|
CN |
|
G
|
Givot Olam Oil Exploration LP (1993)
OTC:GOOXF
|
IL |
|
RPSG Ventures Ltd
NSE:RPSGVENT
|
IN |
|
Ironwood Pharmaceuticals Inc
NASDAQ:IRWD
|
US |
|
Arts Optical International Holdings Ltd
HKEX:1120
|
HK |
|
Serverworks Co Ltd
TSE:4434
|
JP |
|
D
|
Daesung Hi Tech Co Ltd
KOSDAQ:129920
|
KR |
|
A
|
Anhui Golden Seed Winery Co Ltd
SSE:600199
|
CN |
|
O
|
Orange Tour Cultural Holding Ltd
HKEX:8627
|
CN |
|
JAKKS Pacific Inc
NASDAQ:JAKK
|
US |
|
V
|
Velesto Energy Bhd
KLSE:VELESTO
|
MY |
|
C
|
Cardinal Health Inc
XBER:CLH
|
US |
|
O
|
Oval Corp
TSE:7727
|
JP |
|
Himatsingka Seide Ltd
NSE:HIMATSEIDE
|
IN |
Income Statement
Earnings Waterfall
Handal Energy Bhd
Income Statement
Handal Energy Bhd
| Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
81
N/A
|
96
+18%
|
99
+3%
|
98
-1%
|
96
-2%
|
90
-7%
|
84
-7%
|
87
+4%
|
89
+2%
|
88
-1%
|
98
+11%
|
98
0%
|
95
-2%
|
92
-4%
|
101
+10%
|
105
+4%
|
109
+4%
|
114
+5%
|
123
+8%
|
119
-3%
|
124
+4%
|
123
-1%
|
115
-7%
|
117
+2%
|
109
-6%
|
105
-4%
|
83
-21%
|
75
-10%
|
64
-15%
|
58
-10%
|
59
+2%
|
59
0%
|
62
+5%
|
61
-2%
|
56
-8%
|
51
-9%
|
80
+56%
|
71
-10%
|
82
+15%
|
86
+4%
|
99
+15%
|
84
-15%
|
77
-8%
|
76
-2%
|
70
-7%
|
63
-11%
|
55
-12%
|
52
-6%
|
30
-41%
|
31
+2%
|
53
+71%
|
41
-22%
|
41
0%
|
32
-22%
|
22
-31%
|
5
-75%
|
25
+350%
|
8
-68%
|
7
-5%
|
8
+11%
|
8
-6%
|
7
-9%
|
11
+51%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(42)
|
(55)
|
(60)
|
(61)
|
(62)
|
(57)
|
(56)
|
(58)
|
(61)
|
(60)
|
(66)
|
(68)
|
(66)
|
(65)
|
(65)
|
(67)
|
(71)
|
(71)
|
(76)
|
(72)
|
(73)
|
(72)
|
(69)
|
(72)
|
(66)
|
(65)
|
(51)
|
(44)
|
(38)
|
(36)
|
(32)
|
(33)
|
(35)
|
(37)
|
(36)
|
(33)
|
(52)
|
(48)
|
(55)
|
(61)
|
(76)
|
(64)
|
(62)
|
(54)
|
(46)
|
(43)
|
(38)
|
(39)
|
(31)
|
(31)
|
(44)
|
(38)
|
(30)
|
(22)
|
(20)
|
(5)
|
(23)
|
(7)
|
(5)
|
(4)
|
(2)
|
(1)
|
(5)
|
|
| Gross Profit |
39
N/A
|
41
+6%
|
39
-4%
|
37
-5%
|
34
-9%
|
33
-3%
|
27
-17%
|
29
+6%
|
28
-4%
|
28
+1%
|
32
+14%
|
29
-8%
|
30
+0%
|
27
-10%
|
36
+35%
|
38
+7%
|
38
0%
|
43
+13%
|
47
+8%
|
47
+1%
|
51
+7%
|
51
0%
|
46
-10%
|
45
-1%
|
43
-5%
|
40
-6%
|
32
-20%
|
31
-4%
|
26
-15%
|
22
-16%
|
27
+21%
|
26
-4%
|
27
+4%
|
24
-9%
|
20
-16%
|
18
-10%
|
28
+53%
|
24
-16%
|
28
+18%
|
25
-12%
|
23
-4%
|
20
-15%
|
15
-23%
|
22
+42%
|
24
+11%
|
20
-19%
|
17
-12%
|
13
-24%
|
(0)
N/A
|
(0)
+4%
|
9
N/A
|
3
-68%
|
12
+288%
|
10
-17%
|
3
-71%
|
1
-74%
|
2
+163%
|
1
-72%
|
2
+298%
|
4
+88%
|
6
+42%
|
6
+15%
|
6
-9%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(16)
|
(17)
|
(17)
|
(17)
|
(17)
|
(19)
|
(21)
|
(21)
|
(21)
|
(23)
|
(26)
|
(27)
|
(28)
|
(28)
|
(27)
|
(27)
|
(26)
|
(27)
|
(32)
|
(33)
|
(34)
|
(37)
|
(32)
|
(32)
|
(31)
|
(40)
|
(42)
|
(40)
|
(39)
|
(26)
|
(27)
|
(28)
|
(27)
|
(29)
|
(28)
|
(28)
|
(52)
|
(40)
|
(41)
|
(45)
|
(46)
|
(43)
|
(38)
|
(34)
|
(24)
|
(24)
|
(26)
|
(25)
|
(22)
|
(21)
|
(48)
|
(16)
|
(8)
|
(12)
|
1
|
(16)
|
(33)
|
(40)
|
(42)
|
(42)
|
(12)
|
(19)
|
(42)
|
|
| Selling, General & Administrative |
(15)
|
(15)
|
(17)
|
(17)
|
(16)
|
(17)
|
(19)
|
(19)
|
(20)
|
(22)
|
(24)
|
(26)
|
(27)
|
(26)
|
(26)
|
(26)
|
(25)
|
(25)
|
(28)
|
(32)
|
(33)
|
(35)
|
(26)
|
(32)
|
(31)
|
(40)
|
(24)
|
(38)
|
(37)
|
(25)
|
(24)
|
(26)
|
(26)
|
(28)
|
(26)
|
(26)
|
(40)
|
(38)
|
(39)
|
(44)
|
(33)
|
(43)
|
(40)
|
(36)
|
(25)
|
(24)
|
(24)
|
(23)
|
(20)
|
(18)
|
(39)
|
(26)
|
(26)
|
(25)
|
(12)
|
(12)
|
(17)
|
(38)
|
(40)
|
(38)
|
(9)
|
(16)
|
(40)
|
|
| Depreciation & Amortization |
(2)
|
(3)
|
0
|
(3)
|
(3)
|
(3)
|
0
|
(3)
|
(2)
|
(2)
|
0
|
(2)
|
(2)
|
(2)
|
0
|
(2)
|
(2)
|
(3)
|
0
|
(3)
|
(3)
|
(2)
|
0
|
(3)
|
(3)
|
(3)
|
0
|
(3)
|
(3)
|
(3)
|
0
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
0
|
(3)
|
(3)
|
(3)
|
0
|
(4)
|
(4)
|
(4)
|
0
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
0
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
0
|
(2)
|
(2)
|
(4)
|
(3)
|
(3)
|
(4)
|
|
| Other Operating Expenses |
0
|
1
|
(0)
|
2
|
2
|
1
|
(2)
|
1
|
1
|
2
|
(2)
|
1
|
1
|
1
|
(1)
|
1
|
1
|
1
|
(4)
|
1
|
1
|
1
|
(5)
|
3
|
3
|
3
|
(17)
|
1
|
1
|
1
|
(3)
|
1
|
1
|
1
|
1
|
1
|
(12)
|
1
|
1
|
1
|
(13)
|
3
|
6
|
6
|
1
|
3
|
0
|
0
|
0
|
0
|
(8)
|
13
|
21
|
16
|
14
|
(3)
|
(15)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
2
|
|
| Operating Income |
22
N/A
|
24
+7%
|
23
-5%
|
20
-11%
|
17
-13%
|
14
-17%
|
7
-53%
|
8
+22%
|
6
-22%
|
5
-17%
|
6
+7%
|
3
-57%
|
1
-46%
|
(1)
N/A
|
9
N/A
|
11
+23%
|
12
+6%
|
16
+38%
|
15
-11%
|
14
-2%
|
16
+15%
|
14
-17%
|
14
+2%
|
13
-3%
|
12
-10%
|
0
-98%
|
(9)
N/A
|
(9)
+4%
|
(13)
-47%
|
(4)
+67%
|
(0)
+96%
|
(2)
-1 028%
|
(1)
+59%
|
(5)
-524%
|
(7)
-44%
|
(10)
-28%
|
(24)
-151%
|
(16)
+32%
|
(14)
+17%
|
(21)
-54%
|
(22)
-5%
|
(23)
-5%
|
(23)
+3%
|
(12)
+47%
|
0
N/A
|
(4)
N/A
|
(9)
-123%
|
(12)
-36%
|
(22)
-83%
|
(21)
+7%
|
(38)
-84%
|
(13)
+65%
|
4
N/A
|
(2)
N/A
|
4
N/A
|
(15)
N/A
|
(31)
-99%
|
(39)
-28%
|
(39)
0%
|
(38)
+4%
|
(7)
+83%
|
(13)
-95%
|
(36)
-182%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
0
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
(6)
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
| Pre-Tax Income |
21
N/A
|
22
+7%
|
20
-7%
|
18
-12%
|
15
-14%
|
13
-18%
|
5
-62%
|
6
+27%
|
4
-33%
|
3
-27%
|
4
+39%
|
1
-75%
|
0
-79%
|
(2)
N/A
|
7
N/A
|
8
+27%
|
9
+4%
|
13
+50%
|
12
-9%
|
12
-1%
|
14
+19%
|
11
-20%
|
11
+1%
|
11
-4%
|
10
-11%
|
(2)
N/A
|
(11)
-467%
|
(11)
+4%
|
(15)
-37%
|
(6)
+59%
|
(2)
+68%
|
(4)
-96%
|
(3)
+29%
|
(7)
-152%
|
(9)
-32%
|
(11)
-21%
|
(26)
-134%
|
(16)
+40%
|
(13)
+17%
|
(21)
-58%
|
(24)
-17%
|
(27)
-12%
|
(26)
+3%
|
(16)
+41%
|
(1)
+91%
|
(6)
-307%
|
(10)
-88%
|
(14)
-30%
|
(31)
-126%
|
(29)
+7%
|
(40)
-41%
|
(15)
+64%
|
3
N/A
|
(3)
N/A
|
3
N/A
|
(16)
N/A
|
(32)
-98%
|
(40)
-25%
|
(40)
-1%
|
(39)
+2%
|
(8)
+80%
|
(15)
-83%
|
(38)
-162%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(5)
|
(5)
|
(6)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(4)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
2
|
1
|
2
|
2
|
1
|
1
|
1
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
15
|
17
|
16
|
14
|
11
|
9
|
3
|
4
|
3
|
2
|
3
|
1
|
(0)
|
(2)
|
2
|
3
|
3
|
6
|
6
|
6
|
8
|
6
|
6
|
6
|
5
|
(6)
|
(14)
|
(13)
|
(16)
|
(7)
|
(3)
|
(5)
|
(4)
|
(8)
|
(9)
|
(11)
|
(26)
|
(16)
|
(13)
|
(21)
|
(24)
|
(27)
|
(26)
|
(15)
|
(1)
|
(4)
|
(9)
|
(12)
|
(29)
|
(28)
|
(39)
|
(14)
|
3
|
(3)
|
3
|
(16)
|
(31)
|
(39)
|
(40)
|
(39)
|
(8)
|
(15)
|
(38)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
1
|
1
|
1
|
(0)
|
(3)
|
(2)
|
(2)
|
0
|
2
|
(0)
|
(2)
|
(3)
|
(2)
|
1
|
2
|
(0)
|
4
|
4
|
(1)
|
0
|
(0)
|
0
|
3
|
0
|
1
|
1
|
2
|
1
|
1
|
2
|
|
| Net Income (Common) |
15
N/A
|
17
+8%
|
16
-6%
|
14
-12%
|
11
-17%
|
9
-18%
|
3
-67%
|
4
+21%
|
3
-32%
|
2
-24%
|
3
+56%
|
1
-75%
|
(0)
N/A
|
(2)
-729%
|
2
N/A
|
3
+55%
|
3
-3%
|
6
+99%
|
6
+5%
|
6
0%
|
8
+29%
|
6
-29%
|
6
-3%
|
5
-6%
|
4
-17%
|
(7)
N/A
|
(14)
-101%
|
(13)
+3%
|
(16)
-23%
|
(7)
+58%
|
(3)
+52%
|
(5)
-51%
|
(5)
+7%
|
(7)
-59%
|
(9)
-28%
|
(10)
-10%
|
(26)
-157%
|
(18)
+30%
|
(15)
+17%
|
(23)
-51%
|
(23)
-2%
|
(25)
-8%
|
(26)
-3%
|
(17)
+35%
|
(3)
+81%
|
(6)
-89%
|
(8)
-42%
|
(10)
-22%
|
(29)
-187%
|
(24)
+19%
|
(35)
-49%
|
(15)
+58%
|
3
N/A
|
(4)
N/A
|
3
N/A
|
(13)
N/A
|
(31)
-148%
|
(38)
-22%
|
(38)
0%
|
(36)
+5%
|
(7)
+82%
|
(14)
-109%
|
(36)
-160%
|
|
| EPS (Diluted) |
0.11
N/A
|
0.12
+9%
|
0.12
N/A
|
0.15
+25%
|
0.12
-20%
|
0.07
-42%
|
0.02
-71%
|
0.03
+50%
|
0.01
-67%
|
0.01
N/A
|
0.02
+100%
|
0.01
-50%
|
0
N/A
|
-0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.02
+100%
|
0.04
+100%
|
0.03
-25%
|
0.05
+67%
|
0.04
-20%
|
0.04
N/A
|
0.04
N/A
|
0.03
-25%
|
-0.04
N/A
|
-0.08
-100%
|
-0.09
-12%
|
-0.11
-22%
|
-0.05
+55%
|
-0.02
+60%
|
-0.04
-100%
|
-0.04
N/A
|
-0.06
-50%
|
-0.05
+17%
|
-0.07
-40%
|
-0.16
-129%
|
-0.18
-12%
|
-0.06
+67%
|
-0.12
-100%
|
-0.11
+8%
|
-0.12
-9%
|
-0.13
-8%
|
-0.09
+31%
|
-0.01
+89%
|
-0.03
-200%
|
-0.04
-33%
|
-0.04
N/A
|
-0.13
-225%
|
-0.1
+23%
|
-0.15
-50%
|
-0.07
+53%
|
0.01
N/A
|
-0.02
N/A
|
0.01
N/A
|
-0.05
N/A
|
-0.09
-80%
|
-0.11
-22%
|
-0.11
N/A
|
-0.1
+9%
|
-0.02
+80%
|
-0.03
-50%
|
-0.08
-167%
|
|