[HYTEXIN] QoQ Annualized Quarter Result on 30-Sep-2004 [#2]

Stock
[HYTEXIN] HYTEX INTEGRATED BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 41.32%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HYTEXIN's Result
HYTEXIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 133,520 147,906 140,141 97,598 105,076 114,672 106,085 16.58%
PBT -12,744 7,738 7,025 4,242 3,580 8,028 8,256 -
Tax -2,216 -2,861 -2,340 -1,376 -1,552 -1,781 -2,004 6.94%
NP -14,960 4,877 4,685 2,866 2,028 6,247 6,252 -
-
NP to SH -14,960 4,877 4,685 2,866 2,028 6,247 6,252 -
-
Tax Rate - 36.97% 33.31% 32.44% 43.35% 22.18% 24.27% -
Total Cost 148,480 143,029 135,456 94,732 103,048 108,425 99,833 30.32%
-
Net Worth 97,630 100,541 99,112 98,518 96,926 99,105 0 -
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - 1,500 2,002 - - 1,501 1,998 -
Div Payout % - 30.77% 42.74% - - 24.04% 31.96% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 97,630 100,541 99,112 98,518 96,926 99,105 0 -
NOSH 150,200 150,061 150,170 149,270 149,117 150,160 149,873 0.14%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -11.20% 3.30% 3.34% 2.94% 1.93% 5.45% 5.89% -
ROE -15.32% 4.85% 4.73% 2.91% 2.09% 6.30% 0.00% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 88.89 98.56 93.32 65.38 70.47 76.37 70.78 16.41%
EPS -9.96 3.25 3.12 1.92 1.36 4.16 4.17 -
DPS 0.00 1.00 1.33 0.00 0.00 1.00 1.33 -
NAPS 0.65 0.67 0.66 0.66 0.65 0.66 0.00 -
Adjusted Per Share Value based on latest NOSH - 149,354
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 89.09 98.68 93.50 65.12 70.11 76.51 70.78 16.59%
EPS -9.98 3.25 3.13 1.91 1.35 4.17 4.17 -
DPS 0.00 1.00 1.34 0.00 0.00 1.00 1.33 -
NAPS 0.6514 0.6708 0.6613 0.6573 0.6467 0.6612 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.38 0.39 0.45 0.45 0.46 0.51 0.55 -
P/RPS 0.43 0.40 0.48 0.69 0.65 0.67 0.78 -32.79%
P/EPS -3.82 12.00 14.42 23.44 33.82 12.26 13.18 -
EY -26.21 8.33 6.93 4.27 2.96 8.16 7.58 -
DY 0.00 2.56 2.96 0.00 0.00 1.96 2.42 -
P/NAPS 0.58 0.58 0.68 0.68 0.71 0.77 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 06/06/05 22/03/05 30/11/04 27/08/04 31/05/04 27/02/04 -
Price 0.35 0.38 0.40 0.44 0.46 0.47 0.57 -
P/RPS 0.39 0.39 0.43 0.67 0.65 0.62 0.81 -38.59%
P/EPS -3.51 11.69 12.82 22.92 33.82 11.30 13.66 -
EY -28.46 8.55 7.80 4.36 2.96 8.85 7.32 -
DY 0.00 2.63 3.33 0.00 0.00 2.13 2.34 -
P/NAPS 0.54 0.57 0.61 0.67 0.71 0.71 0.00 -

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