[HEXCAP] QoQ Annualized Quarter Result on 31-Dec-2020 [#3]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- -3796.0%
YoY- 25.12%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 90,194 91,704 66,994 58,989 50,892 31,304 44,461 60.18%
PBT 15,408 15,320 3,388 -2,701 -134 -5,024 -10,076 -
Tax -864 -712 -226 -101 -38 8 219 -
NP 14,544 14,608 3,162 -2,802 -172 -5,016 -9,857 -
-
NP to SH 10,336 10,576 2,588 -1,948 -50 -3,008 -7,894 -
-
Tax Rate 5.61% 4.65% 6.67% - - - - -
Total Cost 75,650 77,096 63,832 61,791 51,064 36,320 54,318 24.68%
-
Net Worth 122,211 95,782 83,849 78,786 81,286 81,608 82,672 29.73%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 122,211 95,782 83,849 78,786 81,286 81,608 82,672 29.73%
NOSH 230,587 177,374 161,250 161,250 161,250 161,250 161,250 26.90%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 16.13% 15.93% 4.72% -4.75% -0.34% -16.02% -22.17% -
ROE 8.46% 11.04% 3.09% -2.47% -0.06% -3.69% -9.55% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 39.11 51.70 41.55 36.58 31.56 19.41 27.57 26.22%
EPS 4.48 5.96 1.60 -1.21 -0.04 -1.88 -4.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.54 0.52 0.4886 0.5041 0.5061 0.5127 2.23%
Adjusted Per Share Value based on latest NOSH - 161,250
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 20.18 20.52 14.99 13.20 11.39 7.00 9.95 60.15%
EPS 2.31 2.37 0.58 -0.44 -0.01 -0.67 -1.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2734 0.2143 0.1876 0.1763 0.1819 0.1826 0.185 29.71%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.09 0.42 0.635 0.385 0.36 0.425 0.30 -
P/RPS 2.79 0.81 1.53 1.05 1.14 2.19 1.09 87.01%
P/EPS 24.32 7.04 39.56 -31.87 -1,161.00 -22.78 -6.13 -
EY 4.11 14.20 2.53 -3.14 -0.09 -4.39 -16.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 0.78 1.22 0.79 0.71 0.84 0.59 129.97%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 24/11/21 22/09/21 27/05/21 24/02/21 19/11/20 27/08/20 25/06/20 -
Price 1.02 1.11 0.515 0.665 0.39 0.40 0.45 -
P/RPS 2.61 2.15 1.24 1.82 1.24 2.06 1.63 36.82%
P/EPS 22.76 18.62 32.09 -55.05 -1,257.75 -21.44 -9.19 -
EY 4.39 5.37 3.12 -1.82 -0.08 -4.66 -10.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 2.06 0.99 1.36 0.77 0.79 0.88 68.14%

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