[HENGYUAN] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Announcement Date
15-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 49.23%
YoY- -185.48%
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 14,696,086 10,939,440 7,003,136 3,610,060 15,086,427 11,188,897 7,264,506 59.74%
PBT -223,336 -156,065 -207,894 -63,859 -121,585 -126,698 -270,287 -11.91%
Tax 67,353 37,440 46,389 15,805 26,925 25,686 63,514 3.97%
NP -155,983 -118,625 -161,505 -48,054 -94,660 -101,012 -206,773 -17.08%
-
NP to SH -155,983 -60,499 -82,368 -24,508 -48,277 -51,516 -206,773 -17.08%
-
Tax Rate - - - - - - - -
Total Cost 14,852,069 11,058,065 7,164,641 3,658,114 15,181,087 11,289,909 7,471,279 57.90%
-
Net Worth 1,513,380 1,552,319 1,509,449 1,622,940 1,704,749 1,696,409 1,601,880 -3.70%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - 60,000 15,000 15,000 -
Div Payout % - - - - 0.00% 0.00% 0.00% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,513,380 1,552,319 1,509,449 1,622,940 1,704,749 1,696,409 1,601,880 -3.70%
NOSH 300,000 300,000 300,000 300,000 300,000 300,000 300,000 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -1.06% -1.08% -2.31% -1.33% -0.63% -0.90% -2.85% -
ROE -10.31% -3.90% -5.46% -1.51% -2.83% -3.04% -12.91% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 4,898.70 3,646.48 2,334.38 1,203.35 5,028.81 3,729.63 2,421.50 59.74%
EPS -51.99 -39.54 -53.84 -16.02 -31.55 -33.67 -68.92 -17.09%
DPS 0.00 0.00 0.00 0.00 20.00 5.00 5.00 -
NAPS 5.0446 5.1744 5.0315 5.4098 5.6825 5.6547 5.3396 -3.70%
Adjusted Per Share Value based on latest NOSH - 300,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 4,899.20 3,646.86 2,334.62 1,203.48 5,029.33 3,730.02 2,421.75 59.74%
EPS -52.00 -20.17 -27.46 -8.17 -16.09 -17.17 -68.93 -17.08%
DPS 0.00 0.00 0.00 0.00 20.00 5.00 5.00 -
NAPS 5.0451 5.1749 5.032 5.4104 5.6831 5.6553 5.3402 -3.70%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 6.36 7.80 8.40 8.65 8.40 9.00 9.20 -
P/RPS 0.13 0.21 0.36 0.72 0.17 0.24 0.38 -50.98%
P/EPS -12.23 -38.68 -30.59 -105.88 -52.20 -52.41 -13.35 -5.65%
EY -8.18 -2.59 -3.27 -0.94 -1.92 -1.91 -7.49 6.03%
DY 0.00 0.00 0.00 0.00 2.38 0.56 0.54 -
P/NAPS 1.26 1.51 1.67 1.60 1.48 1.59 1.72 -18.69%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 29/11/13 13/08/13 15/05/13 27/02/13 07/11/12 13/08/12 -
Price 6.42 7.00 8.24 8.55 8.30 8.61 9.30 -
P/RPS 0.13 0.19 0.35 0.71 0.17 0.23 0.38 -50.98%
P/EPS -12.35 -34.71 -30.01 -104.66 -51.58 -50.14 -13.49 -5.70%
EY -8.10 -2.88 -3.33 -0.96 -1.94 -1.99 -7.41 6.09%
DY 0.00 0.00 0.00 0.00 2.41 0.58 0.54 -
P/NAPS 1.27 1.35 1.64 1.58 1.46 1.52 1.74 -18.88%

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