[HEVEA] QoQ Quarter Result on 30-Jun-2022 [#2]

Announcement Date
18-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- -46.63%
YoY- 172.35%
View:
Show?
Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 77,757 99,150 72,706 104,345 129,613 115,746 65,236 12.42%
PBT -6,714 10,254 -3,563 3,460 6,467 7,610 -3,627 50.81%
Tax -101 -5,690 389 -676 -1,251 -255 -74 23.06%
NP -6,815 4,564 -3,174 2,784 5,216 7,355 -3,701 50.28%
-
NP to SH -6,815 4,564 -3,174 2,784 5,216 7,355 -3,701 50.28%
-
Tax Rate - 55.49% - 19.54% 19.34% 3.35% - -
Total Cost 84,572 94,586 75,880 101,561 124,397 108,391 68,937 14.61%
-
Net Worth 420,131 425,809 420,131 425,809 425,809 420,131 414,454 0.91%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 420,131 425,809 420,131 425,809 425,809 420,131 414,454 0.91%
NOSH 567,745 567,745 567,745 567,745 567,745 567,745 567,745 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin -8.76% 4.60% -4.37% 2.67% 4.02% 6.35% -5.67% -
ROE -1.62% 1.07% -0.76% 0.65% 1.22% 1.75% -0.89% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 13.70 17.46 12.81 18.38 22.83 20.39 11.49 12.45%
EPS -1.20 0.80 -0.56 0.49 0.92 1.30 -0.65 50.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.75 0.74 0.75 0.75 0.74 0.73 0.91%
Adjusted Per Share Value based on latest NOSH - 567,745
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 13.70 17.46 12.81 18.38 22.83 20.39 11.49 12.45%
EPS -1.20 0.80 -0.56 0.49 0.92 1.30 -0.65 50.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.75 0.74 0.75 0.75 0.74 0.73 0.91%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.345 0.35 0.365 0.445 0.54 0.43 0.46 -
P/RPS 2.52 2.00 2.85 2.42 2.37 2.11 4.00 -26.53%
P/EPS -28.74 43.54 -65.29 90.75 58.78 33.19 -70.57 -45.08%
EY -3.48 2.30 -1.53 1.10 1.70 3.01 -1.42 81.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.47 0.49 0.59 0.72 0.58 0.63 -17.75%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 19/05/23 23/02/23 17/11/22 18/08/22 18/05/22 24/02/22 25/11/21 -
Price 0.36 0.345 0.37 0.45 0.525 0.48 0.44 -
P/RPS 2.63 1.98 2.89 2.45 2.30 2.35 3.83 -22.18%
P/EPS -29.99 42.92 -66.18 91.77 57.14 37.05 -67.50 -41.80%
EY -3.33 2.33 -1.51 1.09 1.75 2.70 -1.48 71.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.46 0.50 0.60 0.70 0.65 0.60 -12.64%

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 1 of 1 comments

fusing79

the profit dorp so much

2022-08-18 22:21

Post a Comment