[HENGYUAN] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[HENGYUAN] HENGYUAN REFINING COMPANY BERHAD
Announcement Date
08-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -22.72%
YoY- -79.88%
Quarter Report
Latest QR
Upcoming QR
HENGYUAN's Result
HENGYUAN's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 2,934,389 3,436,837 3,909,052 3,987,532 3,756,646 3,936,304 3,393,076 -9.20%
PBT -916,910 -212,647 -34,658 -59,257 -65,833 51,830 -144,036 242.32%
Tax 0 12,882 6,650 15,173 29,912 -8,949 30,584 -
NP -916,910 -199,765 -28,008 -44,084 -35,921 42,881 -113,452 301.19%
-
NP to SH -916,910 -199,765 -28,008 -44,084 -35,921 21,869 -57,861 527.73%
-
Tax Rate - - - - - 17.27% - -
Total Cost 3,851,299 3,636,602 3,937,060 4,031,616 3,792,567 3,893,423 3,506,528 6.43%
-
Net Worth 324,660 1,241,520 1,441,289 1,469,309 1,513,380 1,552,319 1,509,449 -64.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 324,660 1,241,520 1,441,289 1,469,309 1,513,380 1,552,319 1,509,449 -64.00%
NOSH 300,000 300,000 300,000 300,000 300,000 300,000 300,000 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -31.25% -5.81% -0.72% -1.11% -0.96% 1.09% -3.34% -
ROE -282.42% -16.09% -1.94% -3.00% -2.37% 1.41% -3.83% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 978.13 1,145.61 1,303.02 1,329.18 1,252.22 1,312.10 1,131.03 -9.20%
EPS -305.64 -66.59 -9.34 -14.69 -11.97 14.29 -37.82 301.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0822 4.1384 4.8043 4.8977 5.0446 5.1744 5.0315 -64.00%
Adjusted Per Share Value based on latest NOSH - 300,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 978.23 1,145.73 1,303.15 1,329.31 1,252.34 1,312.24 1,131.14 -9.20%
EPS -305.67 -66.60 -9.34 -14.70 -11.97 7.29 -19.29 527.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0823 4.1388 4.8048 4.8982 5.0451 5.1749 5.032 -64.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 4.69 5.90 5.84 6.15 6.36 7.80 8.40 -
P/RPS 0.48 0.52 0.45 0.46 0.51 0.59 0.74 -25.00%
P/EPS -1.53 -8.86 -62.55 -41.85 -53.12 107.00 -43.55 -89.20%
EY -65.17 -11.29 -1.60 -2.39 -1.88 0.93 -2.30 823.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.33 1.43 1.22 1.26 1.26 1.51 1.67 88.40%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 17/02/15 12/11/14 14/08/14 08/07/14 26/02/14 29/11/13 13/08/13 -
Price 5.28 5.80 5.89 5.80 6.42 7.00 8.24 -
P/RPS 0.54 0.51 0.45 0.44 0.51 0.53 0.73 -18.16%
P/EPS -1.73 -8.71 -63.09 -39.47 -53.62 96.03 -42.72 -88.13%
EY -57.89 -11.48 -1.59 -2.53 -1.87 1.04 -2.34 744.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.88 1.40 1.23 1.18 1.27 1.35 1.64 106.46%

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