[HENGYUAN] QoQ TTM Result on 30-Jun-2014 [#2]

Announcement Date
14-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 56.74%
YoY- 35.65%
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 12,761,101 14,267,810 15,090,067 15,589,534 15,073,558 14,696,086 14,836,968 -9.56%
PBT -1,079,984 -1,223,472 -372,395 -107,918 -217,296 -221,898 -150,955 271.73%
Tax 19,532 34,705 64,617 42,786 66,720 67,352 38,679 -36.61%
NP -1,060,452 -1,188,767 -307,778 -65,132 -150,576 -154,546 -112,276 347.43%
-
NP to SH -1,060,452 -1,188,767 -307,778 -65,132 -150,576 -154,546 -112,276 347.43%
-
Tax Rate - - - - - - - -
Total Cost 13,821,553 15,456,577 15,397,845 15,654,666 15,224,134 14,850,632 14,949,244 -5.09%
-
Net Worth 408,930 324,660 1,241,520 1,441,289 1,469,309 1,513,380 1,552,319 -58.93%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 408,930 324,660 1,241,520 1,441,289 1,469,309 1,513,380 1,552,319 -58.93%
NOSH 300,000 300,000 300,000 300,000 300,000 300,000 300,000 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -8.31% -8.33% -2.04% -0.42% -1.00% -1.05% -0.76% -
ROE -259.32% -366.16% -24.79% -4.52% -10.25% -10.21% -7.23% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 4,253.70 4,755.94 5,030.02 5,196.51 5,024.52 4,898.70 4,945.66 -9.56%
EPS -353.48 -396.26 -102.59 -21.71 -50.19 -51.52 -37.43 347.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3631 1.0822 4.1384 4.8043 4.8977 5.0446 5.1744 -58.93%
Adjusted Per Share Value based on latest NOSH - 300,000
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 4,253.70 4,755.94 5,030.02 5,196.51 5,024.52 4,898.70 4,945.66 -9.56%
EPS -353.48 -396.26 -102.59 -21.71 -50.19 -51.52 -37.43 347.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3631 1.0822 4.1384 4.8043 4.8977 5.0446 5.1744 -58.93%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 4.86 4.69 5.90 5.84 6.15 6.36 7.80 -
P/RPS 0.11 0.10 0.12 0.11 0.12 0.13 0.16 -22.12%
P/EPS -1.37 -1.18 -5.75 -26.90 -12.25 -12.35 -20.84 -83.73%
EY -72.73 -84.49 -17.39 -3.72 -8.16 -8.10 -4.80 513.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.57 4.33 1.43 1.22 1.26 1.26 1.51 77.56%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 18/05/15 17/02/15 12/11/14 14/08/14 08/07/14 26/02/14 29/11/13 -
Price 4.90 5.28 5.80 5.89 5.80 6.42 7.00 -
P/RPS 0.12 0.11 0.12 0.11 0.12 0.13 0.14 -9.77%
P/EPS -1.39 -1.33 -5.65 -27.13 -11.56 -12.46 -18.70 -82.34%
EY -72.14 -75.05 -17.69 -3.69 -8.65 -8.02 -5.35 467.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.59 4.88 1.40 1.23 1.18 1.27 1.35 92.05%

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