[HONGSENG] QoQ Cumulative Quarter Result on 30-Jun-2017 [#1]

Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- 27.88%
YoY- -119.9%
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 33,338 27,350 15,327 10,279 30,857 30,857 19,403 43.50%
PBT -29,143 -9,783 -9,206 -5,375 -8,702 8,702 -4,452 250.33%
Tax -1,648 -127 -127 -125 1,055 -16,349 18 -
NP -30,791 -9,910 -9,333 -5,500 -7,647 -7,647 -4,434 264.41%
-
NP to SH -30,549 -9,685 -9,168 -5,548 -7,693 -7,693 -4,464 260.87%
-
Tax Rate - - - - - 187.88% - -
Total Cost 64,129 37,260 24,660 15,779 38,504 38,504 23,837 93.55%
-
Net Worth 32,681 45,451 53,787 57,026 50,702 49,238 55,558 -29.81%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 32,681 45,451 53,787 57,026 50,702 49,238 55,558 -29.81%
NOSH 265,485 265,485 265,485 265,485 241,555 241,130 241,351 6.56%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -92.36% -36.23% -60.89% -53.51% -24.78% -24.78% -22.85% -
ROE -93.48% -21.31% -17.04% -9.73% -15.17% -15.62% -8.03% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 12.56 10.30 5.77 3.87 12.77 12.80 8.04 34.67%
EPS -11.60 -3.73 -3.45 -2.09 -3.17 -3.17 -1.85 240.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1231 0.1712 0.2026 0.2148 0.2099 0.2042 0.2302 -34.14%
Adjusted Per Share Value based on latest NOSH - 265,485
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 0.65 0.54 0.30 0.20 0.60 0.60 0.38 43.07%
EPS -0.60 -0.19 -0.18 -0.11 -0.15 -0.15 -0.09 254.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0064 0.0089 0.0105 0.0112 0.0099 0.0096 0.0109 -29.90%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.275 0.245 0.255 0.30 0.30 0.295 0.28 -
P/RPS 2.19 2.38 4.42 7.75 2.35 2.31 3.48 -26.58%
P/EPS -2.39 -6.72 -7.38 -14.36 -9.42 -9.25 -15.14 -70.82%
EY -41.84 -14.89 -13.54 -6.97 -10.62 -10.81 -6.61 242.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 1.43 1.26 1.40 1.43 1.44 1.22 49.55%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 31/05/18 27/02/18 23/11/17 24/08/17 25/05/17 28/02/17 24/11/16 -
Price 0.23 0.26 0.25 0.26 0.305 0.285 0.305 -
P/RPS 1.83 2.52 4.33 6.72 2.39 2.23 3.79 -38.48%
P/EPS -2.00 -7.13 -7.24 -12.44 -9.58 -8.93 -16.49 -75.52%
EY -50.03 -14.03 -13.81 -8.04 -10.44 -11.19 -6.06 309.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 1.52 1.23 1.21 1.45 1.40 1.32 26.16%

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