[HONGSENG] QoQ Quarter Result on 2020-06-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 530 528 337 749 1,323 2,021 983 -33.68% QoQ % 0.38% 56.68% -55.01% -43.39% -34.54% 105.60% - Horiz. % 53.92% 53.71% 34.28% 76.20% 134.59% 205.60% 100.00%
PBT 1,429 -1 -8,241 -579 951 412 -7,552 - QoQ % 143,000.00% 99.99% -1,323.32% -160.88% 130.83% 105.46% - Horiz. % -18.92% 0.01% 109.12% 7.67% -12.59% -5.46% 100.00%
Tax 0 0 25 5 -8 0 -490 - QoQ % 0.00% 0.00% 400.00% 162.50% 0.00% 0.00% - Horiz. % -0.00% -0.00% -5.10% -1.02% 1.63% -0.00% 100.00%
NP 1,429 -1 -8,216 -574 943 412 -8,042 - QoQ % 143,000.00% 99.99% -1,331.36% -160.87% 128.88% 105.12% - Horiz. % -17.77% 0.01% 102.16% 7.14% -11.73% -5.12% 100.00%
NP to SH 1,429 -1 -8,216 -574 943 412 -8,070 - QoQ % 143,000.00% 99.99% -1,331.36% -160.87% 128.88% 105.11% - Horiz. % -17.71% 0.01% 101.81% 7.11% -11.69% -5.11% 100.00%
Tax Rate - % - % - % - % 0.84 % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Total Cost -899 529 8,553 1,323 380 1,609 9,025 - QoQ % -269.94% -93.82% 546.49% 248.16% -76.38% -82.17% - Horiz. % -9.96% 5.86% 94.77% 14.66% 4.21% 17.83% 100.00%
Net Worth 92,306 61,327 61,327 70,024 17,893 17,150 16,991 208.08% QoQ % 50.51% 0.00% -12.42% 291.34% 4.33% 0.94% - Horiz. % 543.26% 360.94% 360.94% 412.13% 105.31% 100.94% 100.00%
Dividend 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 92,306 61,327 61,327 70,024 17,893 17,150 16,991 208.08% QoQ % 50.51% 0.00% -12.42% 291.34% 4.33% 0.94% - Horiz. % 543.26% 360.94% 360.94% 412.13% 105.31% 100.94% 100.00%
NOSH 430,934 318,582 318,582 318,006 265,485 265,485 265,485 37.99% QoQ % 35.27% 0.00% 0.18% 19.78% 0.00% 0.00% - Horiz. % 162.32% 120.00% 120.00% 119.78% 100.00% 100.00% 100.00%
Ratio Analysis 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 269.62 % -0.19 % -2,437.98 % -76.64 % 71.28 % 20.39 % -818.11 % - QoQ % 142,005.27% 99.99% -3,081.08% -207.52% 249.58% 102.49% - Horiz. % -32.96% 0.02% 298.00% 9.37% -8.71% -2.49% 100.00%
ROE 1.55 % 0.00 % -13.40 % -0.82 % 5.27 % 2.40 % -47.50 % - QoQ % 0.00% 0.00% -1,534.15% -115.56% 119.58% 105.05% - Horiz. % -3.26% -0.00% 28.21% 1.73% -11.09% -5.05% 100.00%
Per Share 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 0.12 0.17 0.11 0.24 0.50 0.76 0.37 -52.70% QoQ % -29.41% 54.55% -54.17% -52.00% -34.21% 105.41% - Horiz. % 32.43% 45.95% 29.73% 64.86% 135.14% 205.41% 100.00%
EPS 0.33 0.00 -2.58 -0.18 0.36 0.16 -3.04 - QoQ % 0.00% 0.00% -1,333.33% -150.00% 125.00% 105.26% - Horiz. % -10.86% -0.00% 84.87% 5.92% -11.84% -5.26% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.2142 0.1925 0.1925 0.2202 0.0674 0.0646 0.0640 123.26% QoQ % 11.27% 0.00% -12.58% 226.71% 4.33% 0.94% - Horiz. % 334.69% 300.78% 300.78% 344.06% 105.31% 100.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 519,548 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 0.10 0.10 0.06 0.14 0.25 0.39 0.19 -34.74% QoQ % 0.00% 66.67% -57.14% -44.00% -35.90% 105.26% - Horiz. % 52.63% 52.63% 31.58% 73.68% 131.58% 205.26% 100.00%
EPS 0.28 0.00 -1.58 -0.11 0.18 0.08 -1.55 - QoQ % 0.00% 0.00% -1,336.36% -161.11% 125.00% 105.16% - Horiz. % -18.06% -0.00% 101.94% 7.10% -11.61% -5.16% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1777 0.1180 0.1180 0.1348 0.0344 0.0330 0.0327 208.14% QoQ % 50.59% 0.00% -12.46% 291.86% 4.24% 0.92% - Horiz. % 543.43% 360.86% 360.86% 412.23% 105.20% 100.92% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 1.1300 0.1500 0.0600 0.1300 0.1950 0.1950 0.2400 -
P/RPS 918.78 90.51 56.72 55.19 39.13 25.62 64.82 482.87% QoQ % 915.11% 59.57% 2.77% 41.04% 52.73% -60.48% - Horiz. % 1,417.43% 139.63% 87.50% 85.14% 60.37% 39.52% 100.00%
P/EPS 340.77 -47,787.43 -2.33 -72.02 54.90 125.65 -7.90 - QoQ % 100.71% -2,050,862.88% 96.76% -231.18% -56.31% 1,690.51% - Horiz. % -4,313.54% 604,904.12% 29.49% 911.65% -694.94% -1,590.51% 100.00%
EY 0.29 0.00 -42.98 -1.39 1.82 0.80 -12.67 - QoQ % 0.00% 0.00% -2,992.09% -176.37% 127.50% 106.31% - Horiz. % -2.29% -0.00% 339.23% 10.97% -14.36% -6.31% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 5.28 0.78 0.31 0.59 2.89 3.02 3.75 25.54% QoQ % 576.92% 151.61% -47.46% -79.58% -4.30% -19.47% - Horiz. % 140.80% 20.80% 8.27% 15.73% 77.07% 80.53% 100.00%
Price Multiplier on Announcement Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/11/20 21/08/20 18/06/20 27/02/20 - 30/08/19 30/05/19 -
Price 1.0100 1.5000 0.1600 0.1100 0.1200 0.2000 0.2300 -
P/RPS 821.21 905.06 151.26 46.70 24.08 26.27 62.12 456.47% QoQ % -9.26% 498.35% 223.90% 93.94% -8.34% -57.71% - Horiz. % 1,321.97% 1,456.95% 243.50% 75.18% 38.76% 42.29% 100.00%
P/EPS 304.58 -477,874.25 -6.20 -60.94 33.78 128.88 -7.57 - QoQ % 100.06% -7,707,550.00% 89.83% -280.40% -73.79% 1,802.51% - Horiz. % -4,023.51% 6,312,737.50% 81.90% 805.02% -446.24% -1,702.51% 100.00%
EY 0.33 0.00 -16.12 -1.64 2.96 0.78 -13.22 - QoQ % 0.00% 0.00% -882.93% -155.41% 279.49% 105.90% - Horiz. % -2.50% -0.00% 121.94% 12.41% -22.39% -5.90% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 4.72 7.79 0.83 0.50 1.78 3.10 3.59 19.95% QoQ % -39.41% 838.55% 66.00% -71.91% -42.58% -13.65% - Horiz. % 131.48% 216.99% 23.12% 13.93% 49.58% 86.35% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
MSCM 1Q2021 (Announcement).pdf 
