[HEXZA] QoQ Annualized Quarter Result on 31-Jul-2003 [#2]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
22-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ- 27.79%
YoY- -58.12%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 124,892 125,484 122,192 117,798 115,800 98,433 99,609 16.29%
PBT 9,004 6,206 6,486 5,394 5,312 7,374 12,322 -18.88%
Tax -3,660 -1,415 -1,620 -1,090 -1,944 -3,687 -4,037 -6.33%
NP 5,344 4,791 4,866 4,304 3,368 3,687 8,285 -25.36%
-
NP to SH 5,344 4,791 4,866 4,304 3,368 3,687 8,285 -25.36%
-
Tax Rate 40.65% 22.80% 24.98% 20.21% 36.60% 50.00% 32.76% -
Total Cost 119,548 120,693 117,325 113,494 112,432 94,746 91,324 19.68%
-
Net Worth 125,892 123,465 122,095 121,130 118,645 119,392 121,772 2.24%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div - 1,106 - - - 1,104 - -
Div Payout % - 23.09% - - - 29.94% - -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 125,892 123,465 122,095 121,130 118,645 119,392 121,772 2.24%
NOSH 128,461 128,609 128,521 128,862 127,575 128,379 128,181 0.14%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 4.28% 3.82% 3.98% 3.65% 2.91% 3.75% 8.32% -
ROE 4.24% 3.88% 3.99% 3.55% 2.84% 3.09% 6.80% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 97.22 97.57 95.08 91.41 90.77 76.67 77.71 16.12%
EPS 4.16 3.73 3.79 3.34 2.64 2.87 6.47 -25.52%
DPS 0.00 0.86 0.00 0.00 0.00 0.86 0.00 -
NAPS 0.98 0.96 0.95 0.94 0.93 0.93 0.95 2.09%
Adjusted Per Share Value based on latest NOSH - 128,431
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 62.33 62.62 60.98 58.79 57.79 49.12 49.71 16.29%
EPS 2.67 2.39 2.43 2.15 1.68 1.84 4.13 -25.25%
DPS 0.00 0.55 0.00 0.00 0.00 0.55 0.00 -
NAPS 0.6283 0.6162 0.6093 0.6045 0.5921 0.5958 0.6077 2.24%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 -
Price 0.55 0.54 0.61 0.56 0.50 0.54 0.56 -
P/RPS 0.57 0.55 0.64 0.61 0.55 0.70 0.72 -14.43%
P/EPS 13.22 14.50 16.11 16.77 18.94 18.80 8.66 32.61%
EY 7.56 6.90 6.21 5.96 5.28 5.32 11.54 -24.58%
DY 0.00 1.59 0.00 0.00 0.00 1.59 0.00 -
P/NAPS 0.56 0.56 0.64 0.60 0.54 0.58 0.59 -3.42%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 23/06/04 30/03/04 31/12/03 22/09/03 23/06/03 31/03/03 31/12/02 -
Price 0.50 0.57 0.56 0.55 0.54 0.52 0.54 -
P/RPS 0.51 0.58 0.59 0.60 0.59 0.68 0.69 -18.26%
P/EPS 12.02 15.30 14.79 16.47 20.45 18.11 8.35 27.51%
EY 8.32 6.54 6.76 6.07 4.89 5.52 11.97 -21.55%
DY 0.00 1.51 0.00 0.00 0.00 1.65 0.00 -
P/NAPS 0.51 0.59 0.59 0.59 0.58 0.56 0.57 -7.15%

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