[HENGYUAN] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Announcement Date
08-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -13.05%
YoY- -79.88%
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 14,262,773 15,111,226 15,793,168 15,950,128 14,696,086 14,585,920 14,006,272 1.21%
PBT -1,223,473 -408,749 -187,832 -237,028 -223,336 -208,086 -415,788 104.94%
Tax 34,705 46,273 43,646 60,692 67,353 49,920 92,778 -47.99%
NP -1,188,768 -362,476 -144,186 -176,336 -155,983 -158,166 -323,010 137.80%
-
NP to SH -1,188,768 -362,476 -144,186 -176,336 -155,983 -80,665 -164,736 272.08%
-
Tax Rate - - - - - - - -
Total Cost 15,451,541 15,473,702 15,937,354 16,126,464 14,852,069 14,744,086 14,329,282 5.14%
-
Net Worth 324,660 1,241,520 1,441,289 1,469,309 1,513,380 1,552,319 1,509,449 -64.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 324,660 1,241,520 1,441,289 1,469,309 1,513,380 1,552,319 1,509,449 -64.00%
NOSH 300,000 300,000 300,000 300,000 300,000 300,000 300,000 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -8.33% -2.40% -0.91% -1.11% -1.06% -1.08% -2.31% -
ROE -366.16% -29.20% -10.00% -12.00% -10.31% -5.20% -10.91% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 4,754.26 5,037.08 5,264.39 5,316.71 4,898.70 4,861.97 4,668.76 1.21%
EPS -396.26 -120.83 -48.06 -58.76 -51.99 -52.72 -107.68 137.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0822 4.1384 4.8043 4.8977 5.0446 5.1744 5.0315 -64.00%
Adjusted Per Share Value based on latest NOSH - 300,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 4,754.75 5,037.59 5,264.93 5,317.26 4,899.20 4,862.47 4,669.24 1.21%
EPS -396.30 -120.84 -48.07 -58.78 -52.00 -26.89 -54.92 272.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0823 4.1388 4.8048 4.8982 5.0451 5.1749 5.032 -64.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 4.69 5.90 5.84 6.15 6.36 7.80 8.40 -
P/RPS 0.10 0.12 0.11 0.12 0.13 0.16 0.18 -32.34%
P/EPS -1.18 -4.88 -12.15 -10.46 -12.23 -29.01 -15.30 -81.79%
EY -84.49 -20.48 -8.23 -9.56 -8.18 -3.45 -6.54 448.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.33 1.43 1.22 1.26 1.26 1.51 1.67 88.40%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 17/02/15 12/11/14 14/08/14 08/07/14 26/02/14 29/11/13 13/08/13 -
Price 5.28 5.80 5.89 5.80 6.42 7.00 8.24 -
P/RPS 0.11 0.12 0.11 0.11 0.13 0.14 0.18 -27.92%
P/EPS -1.33 -4.80 -12.26 -9.87 -12.35 -26.03 -15.01 -80.03%
EY -75.05 -20.83 -8.16 -10.13 -8.10 -3.84 -6.66 400.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.88 1.40 1.23 1.18 1.27 1.35 1.64 106.46%

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