[HSCEI-2XL] QoQ Cumulative Quarter Result on 31-Dec-2021 [#2]

Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- -744.74%
YoY- -632.61%
View:
Show?
Cumulative Result
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Revenue -100 -321 -239 61 58 -142 192 -
PBT -104 -335 -245 38 46 -198 187 -
Tax 0 0 0 0 0 0 0 -
NP -104 -335 -245 38 46 -198 187 -
-
NP to SH -104 -335 -245 38 46 -198 187 -
-
Tax Rate - - - 0.00% 0.00% - 0.00% -
Total Cost 4 14 6 23 12 56 5 -7.16%
-
Net Worth 339 386 600 560 496 592 1,629 -40.71%
Dividend
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Net Worth 339 386 600 560 496 592 1,629 -40.71%
NOSH 602 486 597 338 300 410 750 -7.05%
Ratio Analysis
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
NP Margin 0.00% 0.00% 0.00% 62.30% 79.31% 0.00% 97.40% -
ROE -30.61% -86.64% -40.81% 6.78% 9.27% -33.42% 11.48% -
Per Share
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
RPS 0.00 0.00 0.00 18.03 19.31 0.00 25.60 -
EPS -17.32 -68.76 -41.06 11.12 0.15 -0.48 0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5644 0.7943 1.0049 1.6563 1.6524 1.4451 2.1723 -36.16%
Adjusted Per Share Value based on latest NOSH - 597
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
RPS 0.00 0.00 0.00 10.13 9.63 0.00 31.89 -
EPS -17.32 -55.65 -40.70 6.31 7.64 -32.89 31.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5644 0.6423 0.9972 0.9308 0.8243 0.9842 2.7064 -40.67%
Price Multiplier on Financial Quarter End Date
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Date 30/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 -
Price 0.552 0.71 0.98 1.73 1.42 1.48 2.19 -
P/RPS 0.00 0.00 0.00 9.59 7.35 0.00 8.55 -
P/EPS -3.20 -1.03 -2.39 15.40 9.27 -3.06 8.78 -
EY -31.30 -96.93 -41.85 6.49 10.79 -32.63 11.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.89 0.98 1.04 0.86 1.02 1.01 -0.99%
Price Multiplier on Announcement Date
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Date 28/02/23 30/08/22 25/02/22 27/08/21 26/02/21 27/08/20 27/02/20 -
Price 0.56 0.645 0.915 1.29 0.00 1.53 1.87 -
P/RPS 0.00 0.00 0.00 7.15 0.00 0.00 7.30 -
P/EPS -3.24 -0.94 -2.23 11.48 0.00 -3.17 7.50 -
EY -30.85 -106.69 -44.82 8.71 0.00 -31.56 13.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.81 0.91 0.78 0.00 1.06 0.86 4.79%

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