[HONGSENG] QoQ TTM Result on 2020-06-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 2,144 2,937 4,430 5,076 8,316 9,716 10,508 -65.24% QoQ % -27.00% -33.70% -12.73% -38.96% -14.41% -7.54% - Horiz. % 20.40% 27.95% 42.16% 48.31% 79.14% 92.46% 100.00%
PBT -7,392 -7,870 -7,457 -6,768 -12,372 -13,073 -12,624 -29.94% QoQ % 6.07% -5.54% -10.18% 45.30% 5.36% -3.56% - Horiz. % 58.56% 62.34% 59.07% 53.61% 98.00% 103.56% 100.00%
Tax 30 22 22 -493 -501 -493 -493 - QoQ % 36.36% 0.00% 104.46% 1.60% -1.62% 0.00% - Horiz. % -6.09% -4.46% -4.46% 100.00% 101.62% 100.00% 100.00%
NP -7,362 -7,848 -7,435 -7,261 -12,873 -13,566 -13,117 -31.89% QoQ % 6.19% -5.55% -2.40% 43.60% 5.11% -3.42% - Horiz. % 56.13% 59.83% 56.68% 55.36% 98.14% 103.42% 100.00%
NP to SH -7,362 -7,848 -7,435 -7,289 -12,840 -13,533 -13,072 -31.73% QoQ % 6.19% -5.55% -2.00% 43.23% 5.12% -3.53% - Horiz. % 56.32% 60.04% 56.88% 55.76% 98.23% 103.53% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 9,506 10,785 11,865 12,337 21,189 23,282 23,625 -45.41% QoQ % -11.86% -9.10% -3.83% -41.78% -8.99% -1.45% - Horiz. % 40.24% 45.65% 50.22% 52.22% 89.69% 98.55% 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 0 0 0 0 0 0 0 - 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 -343.38 % -267.21 % -167.83 % -143.05 % -154.80 % -139.63 % -124.83 % 95.96% QoQ % -28.51% -59.21% -17.32% 7.59% -10.86% -11.86% - Horiz. % 275.08% 214.06% 134.45% 114.60% 124.01% 111.86% 100.00%
ROE -7.98 % -12.80 % -12.12 % -10.41 % -71.76 % -78.91 % -76.93 % -77.83% QoQ % 37.66% -5.61% -16.43% 85.49% 9.06% -2.57% - Horiz. % 10.37% 16.64% 15.75% 13.53% 93.28% 102.57% 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 0.50 0.92 1.39 1.60 3.13 3.66 3.96 -74.74% QoQ % -45.65% -33.81% -13.13% -48.88% -14.48% -7.58% - Horiz. % 12.63% 23.23% 35.10% 40.40% 79.04% 92.42% 100.00%
EPS -1.71 -2.46 -2.33 -2.29 -4.84 -5.10 -4.92 -50.47% QoQ % 30.49% -5.58% -1.75% 52.69% 5.10% -3.66% - Horiz. % 34.76% 50.00% 47.36% 46.54% 98.37% 103.66% 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 - 519,948 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 0.41 0.56 0.85 0.98 1.60 1.87 2.02 -65.36% QoQ % -26.79% -34.12% -13.27% -38.75% -14.44% -7.43% - Horiz. % 20.30% 27.72% 42.08% 48.51% 79.21% 92.57% 100.00%
EPS -1.42 -1.51 -1.43 -1.40 -2.47 -2.60 -2.51 -31.53% QoQ % 5.96% -5.59% -2.14% 43.32% 5.00% -3.59% - Horiz. % 56.57% 60.16% 56.97% 55.78% 98.41% 103.59% 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 0.1775 0.1179 0.1179 0.1347 0.0344 0.0330 0.0327 207.91% QoQ % 50.55% 0.00% -12.47% 291.57% 4.24% 0.92% - Horiz. % 542.81% 360.55% 360.55% 411.93% 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 227.12 16.27 4.31 8.14 6.23 5.33 6.06 1,012.56% QoQ % 1,295.94% 277.49% -47.05% 30.66% 16.89% -12.05% - Horiz. % 3,747.85% 268.48% 71.12% 134.32% 102.81% 87.95% 100.00%
P/EPS -66.14 -6.09 -2.57 -5.67 -4.03 -3.83 -4.87 466.53% QoQ % -986.04% -136.96% 54.67% -40.69% -5.22% 21.36% - Horiz. % 1,358.11% 125.05% 52.77% 116.43% 82.75% 78.64% 100.00%
EY -1.51 -16.42 -38.90 -17.63 -24.80 -26.14 -20.52 -82.36% QoQ % 90.80% 57.79% -120.65% 28.91% 5.13% -27.39% - Horiz. % 7.36% 80.02% 189.57% 85.92% 120.86% 127.39% 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 28/11/19 30/08/19 30/05/19 -
Price 1.0100 1.5000 0.1600 0.1100 0.1200 0.2000 0.2300 -
P/RPS 203.01 162.71 11.51 6.89 3.83 5.46 5.81 961.90% QoQ % 24.77% 1,313.64% 67.05% 79.90% -29.85% -6.02% - Horiz. % 3,494.15% 2,800.52% 198.11% 118.59% 65.92% 93.98% 100.00%
P/EPS -59.12 -60.89 -6.86 -4.80 -2.48 -3.92 -4.67 440.68% QoQ % 2.91% -787.61% -42.92% -93.55% 36.73% 16.06% - Horiz. % 1,265.95% 1,303.85% 146.90% 102.78% 53.10% 83.94% 100.00%
EY -1.69 -1.64 -14.59 -20.84 -40.30 -25.49 -21.41 -81.51% QoQ % -3.05% 88.76% 29.99% 48.29% -58.10% -19.06% - Horiz. % 7.89% 7.66% 68.15% 97.34% 188.23% 119.06% 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 
