[HEXCAP] QoQ Annualized Quarter Result on 31-Mar-2006 [#4]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- -22.99%
YoY- -36.81%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 44,608 46,544 28,132 67,795 81,376 91,358 73,676 -28.36%
PBT 3,929 3,556 -1,204 18,222 22,698 26,918 20,472 -66.62%
Tax -1,425 -1,472 -104 -7,356 -6,584 -7,592 -5,544 -59.47%
NP 2,504 2,084 -1,308 10,866 16,114 19,326 14,928 -69.48%
-
NP to SH 1,296 858 -2,200 10,866 14,110 15,730 9,652 -73.68%
-
Tax Rate 36.27% 41.39% - 40.37% 29.01% 28.20% 27.08% -
Total Cost 42,104 44,460 29,440 56,929 65,261 72,032 58,748 -19.86%
-
Net Worth 64,177 63,829 61,830 75,532 80,856 64,067 58,660 6.15%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - 4,194 - - - -
Div Payout % - - - 38.60% - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 64,177 63,829 61,830 75,532 80,856 64,067 58,660 6.15%
NOSH 129,600 129,999 127,906 129,049 129,060 128,934 129,037 0.28%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 5.61% 4.48% -4.65% 16.03% 19.80% 21.15% 20.26% -
ROE 2.02% 1.34% -3.56% 14.39% 17.45% 24.55% 16.45% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 34.42 35.80 21.99 52.53 63.05 70.86 57.10 -28.57%
EPS 1.00 0.66 -1.72 8.42 10.93 12.20 7.48 -73.75%
DPS 0.00 0.00 0.00 3.25 0.00 0.00 0.00 -
NAPS 0.4952 0.491 0.4834 0.5853 0.6265 0.4969 0.4546 5.85%
Adjusted Per Share Value based on latest NOSH - 128,636
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 9.98 10.41 6.29 15.17 18.21 20.44 16.48 -28.35%
EPS 0.29 0.19 -0.49 2.43 3.16 3.52 2.16 -73.68%
DPS 0.00 0.00 0.00 0.94 0.00 0.00 0.00 -
NAPS 0.1436 0.1428 0.1383 0.169 0.1809 0.1433 0.1312 6.18%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.44 0.43 0.63 0.80 0.76 0.90 1.01 -
P/RPS 1.28 1.20 2.86 1.52 1.21 1.27 1.77 -19.38%
P/EPS 44.00 65.15 -36.63 9.50 6.95 7.38 13.50 119.35%
EY 2.27 1.53 -2.73 10.53 14.39 13.56 7.41 -54.45%
DY 0.00 0.00 0.00 4.06 0.00 0.00 0.00 -
P/NAPS 0.89 0.88 1.30 1.37 1.21 1.81 2.22 -45.53%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 13/02/07 24/11/06 02/08/06 24/05/06 17/03/06 24/11/05 02/08/05 -
Price 0.43 0.44 0.57 0.72 0.77 0.63 1.02 -
P/RPS 1.25 1.23 2.59 1.37 1.22 0.89 1.79 -21.23%
P/EPS 43.00 66.67 -33.14 8.55 7.04 5.16 13.64 114.54%
EY 2.33 1.50 -3.02 11.69 14.20 19.37 7.33 -53.32%
DY 0.00 0.00 0.00 4.51 0.00 0.00 0.00 -
P/NAPS 0.87 0.90 1.18 1.23 1.23 1.27 2.24 -46.67%

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