Walao Suiyee Accountant no more promote your Idol Stockgod buffolo ctrs kah. Global meltdown you idol lagi cham leh. Loss 43bil last qtr. Then next qtr mau loss how much as you so sure meltdown lah. You didnt warn Buffolo to cash out from equities kah. Talk kok lah. Haiyoh. Correct?
Mana ada so bad lagi leh. Belum pecah rm4.20 lagi mah. That was the bulk of kakijudi beli b4 the run up to rm6.00. See can pecah or not baru cakap pour lah. Now still raining lagi lah. Haiyoh. Correct?
qqq3333
Unfortunately when things turn south it never rains, it pours
HY banklap also ular punya fault kah. Wei. You apa sai also cakap ular fault kah. Very convenient to finger pointing Ular leh. Then you jadi suiyee kena insuran company conned beribu ribu monthly for so long also ular fault kah. Haiyoh. Correcf?
i3lurker
HRC will borrow the RM5 Billion loan [Medium Term Notes] to cover the RM3 Billion hole from derivative loss
balance RM2 Billion will likely just last another year or maybe 2 years at best.
why do Suiyee Sucker Bilis love to buy banklap losers? ask Dragon
Did I lure anyone to judi at here. ular pun takda judi mah. Why keep cakap ular luring anyone to judi at here. You buta kah. Ular keep cakap look out at the share price dont talk facts and figures now leh. Like this cakap you so clever can interpret it as Ular luring suiyee to judi kah. Wei. Ular not that bad leh. Nanti TiGong punish ulae kalah judi leh. Haiyoh. Correct?
i3lurker
Dragon
Wei !!! HOI !!!
your sifu already told you HRC got huge derivative loss correct? so Dragon refused to buy HRC correct? and instead lured Suiyee Sucker Bilis to buy HRC correct?
now you say I say RM0.10 ?? I just give you possible RM3 Billion future loss, a quantifyable figure
Ular so horsim leh. Cakap ular luring suiyee to judi kah. Even sifu pun ada advice kenot judi liao even b4 QR leh. You takda baca kah. Even even ada left the sifu msg at bungaraya there leh. Suiyee Accountant you takda baca kah. Really beh tahan cakap Ular luring suiyee to judi kah. Haiyoh. Correct?
sure no worries I will propose to Gobermen to take over HRC for RM500 Billion or alternatively HRC can takeover Petronas for RM1.00 deemed paid plus RM500 Billion compensation for agreeing to manage Petronas. Thats how things work in Bolehland
wink wink
Posted by BobAxelrod > 2 minutes ago | Report Abuse
i3lurker, not meant to spoil your party but I'm actually hungry for more.....wink!
Even until today Sifu pun ada left a msg in Taligam even he is travelling leh. Ular punya sifu pun takda kutuk HY only cakap result out already then wait next Qtr see apa macam. He will give his taught again when he ada more info about HY leh. Mau tau ini semua pun ada black n white leh. Sifu is an oil man lah. Not anyhow give opinion like many at here lah. Tong pun half full only cakap macam eggspurts lagi. Especially the few hardcore penkritiks leh. Limit up cakap bungaraya with explosive QR leh. Sifu pun takda cakap until like that leh. Lagi kutuk sifu so much lagi leh. Haiyoh. Correct?
Ular admit Ular OKU dunno all those derivative leh. Ular pun malas want to know also leh. Too many things to learn also not useful one. Learn for what Ular pun dunno leh. You better teach ular how to judi and make ular judi win more than lose lagi bagus lah. Haiyoh. Correct?
i3lurker
derivative losses increase by USD rate 4.5 to 5.5 increase by swap rate USD interest rate increase increase by crude oil price increase
I would say comparing with Dragon punya balls [park] size RM3 Billion final realized loss is quite likely
1. Diesel at 46% yield, cracks USD 46.5/bbl 2. Jet fuel at 7% yield, cracks USD 36.0/bb 3. Gasoline Mogas 95 at 35% yield, cracks USD (0.79 + 3.71) / bbl 4. Rest of product yield at 12%, using Mogas 95 cracks USD 4.50/bbl
Gross refining margin:
= (0.46 x 46.5 ) + (0.07 x 36.0) + (0.35 x 4.5)+ (0.12 x 4.5) = 21.39 + 2.52 + 1.57 + 0.54 = US $ 26.02 / brl .................
Gross Profit at above derived present refining margin
= (10.7 million barrel sales per qtr) x ( US $26.0/brl) x (MYR 4.45/USD) = 1.238 Billion MYR ...................
If there is still derivative loss for Diesel above, we can expect derivative gain for Gasoline. It would be certainly fair to assume that it can only be gain (as HY hedged at USD 12/brl for gasoline) and at the minimum it would be fair to assume zero hedging loss/gain.
Using worst scenario,
the PBT would be: = 1.138 Billion MYR
PAT would be: = 853 Million MYR, EPS = 2.84 for Q3 ..................
accounting cash flow hedge loss of Q2 at 244 million
the PBT would be: = 894 Billion MYR
PAT would be: = 670 Million MYR, EPS = 2.23 for Q3 ( still exceeding Q2) ...................
Remember however that the above is assuming ZERO crack of gasoline for July & Aug which had passed, with only another month left for Q3 results to be secured. So it can't be far out from above.
It would be reflective of Q4 you can say at current margin.
The 244 million losses from Cash flow hedge in Q2 is expected to be recognized somehow as per Rabbit2, as such i am recognizing it in Q3 to reflect worst scenario.
Really blow my mind...on one hand you're saying the hedging would have assumed zero losses. On the other you are have input of millions in hedging cash losses???
In January, Refiner sells the 1:1 Gasoline Crack Spread Futures contract at $17.20:
Sells 1 May RBOB gasoline futures contract at $1.60 per gallon ($67.20 per barrel) Buys 1 April CL futures contract at $50.00 per barrel Locks in the crack spread at $17.20 per barrel
In the Cash Market in March, Refiner sells the Gasoline Crack Spread at $13.50:
Sells 1000 barrels of physical gasoline at $1.75 per gallon ($73.50 per barrel) Buys 1000 barrels of physical crude oil at $60.00 per barrel Receives a positive cracking margin of $13.50 per barrel
In March, Refiner buys back (liquidates) the 1:1 Gasoline Crack Spread Futures contract at $13.50 per barrel:
Buys 1 May RBOB gasoline futures contract at $1.75 per gallon ($73.50 per barrel) Sells 1 April CL futures contract at $60.00 per barrel Futures gain of $3.70 per barrel (which can be applied to the cash market cracking margin)
If you use only Mogas92 crack spread: USD 31.58 Equation: V x A=226,945,000 or V=226,945,000/A V x (31.58 – A) = 1,490,267,000/4.397
226,945,000 x (31.58 – A) = 338,928,133 x A 7,166,923,100= (338,928,113 + 226,945,000) x A A= 7,166,923,100/565,873,133 A= 12.665 V=226,945,000/12.665 V= 17,918,718
What I trying to say in above example are: Volume of outstanding refining margin swap contract is 17,918,718 barrels Average outstanding refining margin hedged is USD 12.665 per barrel And the spot refining mogas92 margin on 30/6/2022 is USD 31.58 per barrel
Hence your outstanging 17,918,718 at your average refining hedged at USD 12.665 per barrel will recorded a mark to market (as on 30/6/2022 is USD 31.58 per barrel) fair value loss/unrealised loss of 17,918,718 x (31.58- 12.665) = USD 1,490,267,000/4.398.
If you assume at the end of Q3, 6 million barrels mature and average realised refining margin in Q3 is USD 16 per barrel and at 30/9/2022 the spot Mogas92 refining margin is USD 10
Thus your loss on this 6 million barrels mature refining margin swap contracts USD 6 million x (20 - 12.765) But your physical gross profit is USD 6 million X 16. Hence your net gross profit is USD 6 million X [ 16 + (12.765 - 16) ] = USD 6 million X 12.765. The acceptable margin per barrel when HRC make this refining margin swap at USD 12.765.
And your balance refining margin swap (17,918,718 - 6,000,000) barrel mark to market (as on 30/9/2022 spot Mogas92 refining margin USD 10 per barrel) fair value gain is USD 11,918,718 x (12.765 -10). Note once the spot refining margin drop below your hedge refining margin of USD 12.765 your outstanding refining margin swap contracts will have mark to market fair value gain
As 6 million mature on Q3 HRC might have enter another X million barrel refining margin swap at USD Y per barrel acceptable to HRC
Sorry typo error: Correction below: highligh in USD 6 million x[ (16 - 12.765)] instead of USD 6 million x (20 - 12.765) But your physical gross profit is USD 6 million X 16. If you assume at the end of Q3, 6 million barrels mature and average realised refining margin in Q3 is USD 16 per barrel and at 30/9/2022 the spot Mogas92 refining margin is USD 10
Thus your loss on this 6 million barrels mature refining margin swap contracts USD 6 million x[ (16 - 12.765)] But your physical gross profit is USD 6 million X 16. Hence your net gross profit is USD 6 million X [ 16 + (12.765 - 16) ] = USD 6 million X 12.765. The acceptable margin per barrel when HRC make this refining margin swap at USD 12.765.
Itu Jerichomy bapa dan Emak sudah mati.Kena langgar kereta itu sifoo cakap.Saya bangkala mahbur rahman mahu makan PU KI isteri Jerichomy.Panggil mem Jerichomy hisap lan chio bangkala.
This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....
UlarSawa
35,552 posts
Posted by UlarSawa > 2022-09-02 18:06 | Report Abuse
Walao Suiyee Accountant no more promote your Idol Stockgod buffolo ctrs kah. Global meltdown you idol lagi cham leh. Loss 43bil last qtr. Then next qtr mau loss how much as you so sure meltdown lah. You didnt warn Buffolo to cash out from equities kah. Talk kok lah. Haiyoh. Correct?