[HEXCAP] QoQ Annualized Quarter Result on 30-Jun-2007 [#1]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
27-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- -76.29%
YoY- 123.09%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 55,069 48,918 49,308 39,352 66,509 44,608 46,544 11.85%
PBT 8,495 7,129 5,958 1,056 4,532 3,929 3,556 78.60%
Tax -2,146 -1,873 -1,568 -284 -1,147 -1,425 -1,472 28.54%
NP 6,349 5,256 4,390 772 3,385 2,504 2,084 110.01%
-
NP to SH 4,558 3,685 3,124 508 2,143 1,296 858 204.14%
-
Tax Rate 25.26% 26.27% 26.32% 26.89% 25.31% 36.27% 41.39% -
Total Cost 48,720 43,662 44,918 38,580 63,124 42,104 44,460 6.28%
-
Net Worth 65,748 66,930 65,694 63,220 64,135 64,177 63,829 1.99%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 2,902 - - - 968 - - -
Div Payout % 63.69% - - - 45.18% - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 65,748 66,930 65,694 63,220 64,135 64,177 63,829 1.99%
NOSH 129,019 129,158 129,090 126,999 129,096 129,600 129,999 -0.50%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 11.53% 10.74% 8.90% 1.96% 5.09% 5.61% 4.48% -
ROE 6.93% 5.51% 4.76% 0.80% 3.34% 2.02% 1.34% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 42.68 37.87 38.20 30.99 51.52 34.42 35.80 12.42%
EPS 3.53 2.85 2.42 0.40 1.66 1.00 0.66 205.52%
DPS 2.25 0.00 0.00 0.00 0.75 0.00 0.00 -
NAPS 0.5096 0.5182 0.5089 0.4978 0.4968 0.4952 0.491 2.50%
Adjusted Per Share Value based on latest NOSH - 126,999
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 12.32 10.94 11.03 8.80 14.88 9.98 10.41 11.87%
EPS 1.02 0.82 0.70 0.11 0.48 0.29 0.19 206.28%
DPS 0.65 0.00 0.00 0.00 0.22 0.00 0.00 -
NAPS 0.1471 0.1497 0.147 0.1414 0.1435 0.1436 0.1428 1.99%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.35 0.41 0.45 0.41 0.47 0.44 0.43 -
P/RPS 0.82 1.08 1.18 1.32 0.91 1.28 1.20 -22.40%
P/EPS 9.91 14.37 18.60 102.50 28.31 44.00 65.15 -71.47%
EY 10.09 6.96 5.38 0.98 3.53 2.27 1.53 251.26%
DY 6.43 0.00 0.00 0.00 1.60 0.00 0.00 -
P/NAPS 0.69 0.79 0.88 0.82 0.95 0.89 0.88 -14.95%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 26/02/08 21/11/07 27/07/07 18/05/07 13/02/07 24/11/06 -
Price 0.40 0.35 0.41 0.44 0.44 0.43 0.44 -
P/RPS 0.94 0.92 1.07 1.42 0.85 1.25 1.23 -16.39%
P/EPS 11.32 12.27 16.94 110.00 26.51 43.00 66.67 -69.30%
EY 8.83 8.15 5.90 0.91 3.77 2.33 1.50 225.67%
DY 5.63 0.00 0.00 0.00 1.70 0.00 0.00 -
P/NAPS 0.78 0.68 0.81 0.88 0.89 0.87 0.90 -9.09%

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