[HENGYUAN] QoQ Quarter Result on 31-Mar-2001 [#1]

Announcement Date
17-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- 609.66%
YoY--%
Quarter Report
View:
Show?
Quarter Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 975,483 1,166,691 1,241,268 1,217,960 1,495,605 1,400,623 1,194,040 -12.57%
PBT -44,551 -16,284 20,682 44,081 7,419 83,032 6,142 -
Tax 44,551 16,284 -6,607 -12,948 -3,032 -23,466 -2,635 -
NP 0 0 14,075 31,133 4,387 59,566 3,507 -
-
NP to SH -32,843 -12,512 14,075 31,133 4,387 59,566 3,507 -
-
Tax Rate - - 31.95% 29.37% 40.87% 28.26% 42.90% -
Total Cost 975,483 1,166,691 1,227,193 1,186,827 1,491,218 1,341,057 1,190,533 -12.40%
-
Net Worth 744,171 783,785 795,282 783,578 78,425,134 598,962 733,547 0.96%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div - - 9,003 - - - - -
Div Payout % - - 63.97% - - - - -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 744,171 783,785 795,282 783,578 78,425,134 598,962 733,547 0.96%
NOSH 299,936 300,047 300,106 300,221 300,479 299,481 292,249 1.74%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 0.00% 0.00% 1.13% 2.56% 0.29% 4.25% 0.29% -
ROE -4.41% -1.60% 1.77% 3.97% 0.01% 9.94% 0.48% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 325.23 388.83 413.61 405.69 497.74 467.68 408.57 -14.07%
EPS -10.95 -4.17 4.69 10.37 1.46 19.86 1.20 -
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 2.4811 2.6122 2.65 2.61 261.00 2.00 2.51 -0.76%
Adjusted Per Share Value based on latest NOSH - 300,221
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 325.16 388.90 413.76 405.99 498.54 466.87 398.01 -12.57%
EPS -10.95 -4.17 4.69 10.38 1.46 19.86 1.17 -
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 2.4806 2.6126 2.6509 2.6119 261.4171 1.9965 2.4452 0.96%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 3.80 3.30 3.68 3.58 3.82 3.88 4.40 -
P/RPS 1.17 0.85 0.89 0.88 0.77 0.83 1.08 5.46%
P/EPS -34.70 -79.14 78.46 34.52 261.64 19.51 366.67 -
EY -2.88 -1.26 1.27 2.90 0.38 5.13 0.27 -
DY 0.00 0.00 0.82 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.26 1.39 1.37 0.01 1.94 1.75 -8.54%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 21/02/02 12/11/01 03/09/01 17/05/01 02/05/01 24/11/00 24/08/00 -
Price 3.80 3.50 3.72 3.82 3.88 3.78 4.34 -
P/RPS 1.17 0.90 0.90 0.94 0.78 0.81 1.06 6.78%
P/EPS -34.70 -83.93 79.32 36.84 265.75 19.00 361.67 -
EY -2.88 -1.19 1.26 2.71 0.38 5.26 0.28 -
DY 0.00 0.00 0.81 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.34 1.40 1.46 0.01 1.89 1.73 -7.84%

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