[HEXCAP] QoQ Annualized Quarter Result on 31-Dec-2018 [#3]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- -78.61%
YoY- 40.6%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 46,338 47,448 74,581 78,304 83,552 71,408 104,061 -41.65%
PBT -3,970 -4,972 -1,085 -77 3,714 3,332 6,176 -
Tax -206 -268 -197 -1,021 -1,612 -1,992 -764 -58.23%
NP -4,176 -5,240 -1,282 -1,098 2,102 1,340 5,412 -
-
NP to SH -3,026 -3,564 462 808 3,778 3,332 6,664 -
-
Tax Rate - - - - 43.40% 59.78% 12.37% -
Total Cost 50,514 52,688 75,863 79,402 81,450 70,068 98,649 -35.96%
-
Net Worth 88,026 88,139 88,606 89,235 90,558 90,590 88,171 -0.10%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - 16 21 32 - 3,225 -
Div Payout % - - 3.49% 2.66% 0.85% - 48.39% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 88,026 88,139 88,606 89,235 90,558 90,590 88,171 -0.10%
NOSH 161,250 161,250 161,250 161,250 161,250 161,250 161,250 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -9.01% -11.04% -1.72% -1.40% 2.52% 1.88% 5.20% -
ROE -3.44% -4.04% 0.52% 0.91% 4.17% 3.68% 7.56% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 28.74 29.43 46.25 48.56 51.82 44.28 64.53 -41.65%
EPS -1.88 -2.20 0.29 0.51 2.34 2.08 4.13 -
DPS 0.00 0.00 0.01 0.01 0.02 0.00 2.00 -
NAPS 0.5459 0.5466 0.5495 0.5534 0.5616 0.5618 0.5468 -0.10%
Adjusted Per Share Value based on latest NOSH - 161,250
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 10.37 10.62 16.69 17.52 18.69 15.98 23.28 -41.64%
EPS -0.68 -0.80 0.10 0.18 0.85 0.75 1.49 -
DPS 0.00 0.00 0.00 0.00 0.01 0.00 0.72 -
NAPS 0.1969 0.1972 0.1982 0.1996 0.2026 0.2027 0.1973 -0.13%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.67 0.45 0.665 0.605 0.835 0.85 0.37 -
P/RPS 2.33 1.53 1.44 1.25 1.61 1.92 0.57 155.43%
P/EPS -35.70 -20.36 232.10 120.74 35.64 41.14 8.95 -
EY -2.80 -4.91 0.43 0.83 2.81 2.43 11.17 -
DY 0.00 0.00 0.02 0.02 0.02 0.00 5.41 -
P/NAPS 1.23 0.82 1.21 1.09 1.49 1.51 0.68 48.40%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 21/11/19 29/08/19 29/05/19 26/02/19 23/11/18 24/08/18 31/05/18 -
Price 0.71 0.63 0.60 0.70 0.725 0.94 0.685 -
P/RPS 2.47 2.14 1.30 1.44 1.40 2.12 1.06 75.67%
P/EPS -37.83 -28.50 209.42 139.70 30.94 45.49 16.58 -
EY -2.64 -3.51 0.48 0.72 3.23 2.20 6.03 -
DY 0.00 0.00 0.02 0.02 0.03 0.00 2.92 -
P/NAPS 1.30 1.15 1.09 1.26 1.29 1.67 1.25 2.64%

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 0 of 0 comments
Post a Comment