[HENGYUAN] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Announcement Date
07-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 75.09%
YoY- -96.24%
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 7,003,136 3,610,060 15,086,427 11,188,897 7,264,506 3,703,551 11,212,679 -26.95%
PBT -207,894 -63,859 -121,585 -126,698 -270,287 37,862 -163,813 17.23%
Tax 46,389 15,805 26,925 25,686 63,514 -9,190 38,069 14.09%
NP -161,505 -48,054 -94,660 -101,012 -206,773 28,672 -125,744 18.17%
-
NP to SH -82,368 -24,508 -48,277 -51,516 -206,773 28,672 -125,744 -24.59%
-
Tax Rate - - - - - 24.27% - -
Total Cost 7,164,641 3,658,114 15,181,087 11,289,909 7,471,279 3,674,879 11,338,423 -26.38%
-
Net Worth 1,509,449 1,622,940 1,704,749 1,696,409 1,601,880 1,837,320 1,853,876 -12.81%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 60,000 15,000 15,000 - 120,013 -
Div Payout % - - 0.00% 0.00% 0.00% - 0.00% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,509,449 1,622,940 1,704,749 1,696,409 1,601,880 1,837,320 1,853,876 -12.81%
NOSH 300,000 300,000 300,000 300,000 300,000 300,000 300,000 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -2.31% -1.33% -0.63% -0.90% -2.85% 0.77% -1.12% -
ROE -5.46% -1.51% -2.83% -3.04% -12.91% 1.56% -6.78% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 2,334.38 1,203.35 5,028.81 3,729.63 2,421.50 1,234.52 3,737.14 -26.94%
EPS -53.84 -16.02 -31.55 -33.67 -68.92 9.56 -41.91 18.19%
DPS 0.00 0.00 20.00 5.00 5.00 0.00 40.00 -
NAPS 5.0315 5.4098 5.6825 5.6547 5.3396 6.1244 6.1789 -12.80%
Adjusted Per Share Value based on latest NOSH - 300,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 2,334.62 1,203.48 5,029.33 3,730.02 2,421.75 1,234.64 3,737.94 -26.95%
EPS -27.46 -8.17 -16.09 -17.17 -68.93 9.56 -41.92 -24.59%
DPS 0.00 0.00 20.00 5.00 5.00 0.00 40.01 -
NAPS 5.032 5.4104 5.6831 5.6553 5.3402 6.125 6.1802 -12.81%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 8.40 8.65 8.40 9.00 9.20 10.20 9.18 -
P/RPS 0.36 0.72 0.17 0.24 0.38 0.83 0.25 27.54%
P/EPS -30.59 -105.88 -52.20 -52.41 -13.35 106.72 -21.90 24.98%
EY -3.27 -0.94 -1.92 -1.91 -7.49 0.94 -4.57 -20.01%
DY 0.00 0.00 2.38 0.56 0.54 0.00 4.36 -
P/NAPS 1.67 1.60 1.48 1.59 1.72 1.67 1.49 7.90%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 13/08/13 15/05/13 27/02/13 07/11/12 13/08/12 14/05/12 17/02/12 -
Price 8.24 8.55 8.30 8.61 9.30 10.00 9.80 -
P/RPS 0.35 0.71 0.17 0.23 0.38 0.81 0.26 21.93%
P/EPS -30.01 -104.66 -51.58 -50.14 -13.49 104.63 -23.38 18.12%
EY -3.33 -0.96 -1.94 -1.99 -7.41 0.96 -4.28 -15.42%
DY 0.00 0.00 2.41 0.58 0.54 0.00 4.08 -
P/NAPS 1.64 1.58 1.46 1.52 1.74 1.63 1.59 2.08%

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