[HYTEXIN] QoQ Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[HYTEXIN] HYTEX INTEGRATED BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -10.84%
YoY- -325.2%
Quarter Report
Latest QR
Upcoming QR
HYTEXIN's Result
HYTEXIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 119,488 137,369 132,521 136,006 136,988 145,763 149,741 -14.00%
PBT -20,556 -34,270 -8,453 -17,630 -15,808 -7,787 6,182 -
Tax -636 -305 -12,593 -1,116 -1,104 -2,172 -1,916 -52.15%
NP -21,192 -34,575 -21,046 -18,746 -16,912 -9,959 4,266 -
-
NP to SH -21,192 -34,575 -21,046 -18,746 -16,912 -9,595 4,266 -
-
Tax Rate - - - - - - 30.99% -
Total Cost 140,680 171,944 153,567 154,752 153,900 155,722 145,474 -2.21%
-
Net Worth 52,529 58,512 79,525 85,481 91,456 98,926 112,676 -39.96%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 52,529 58,512 79,525 85,481 91,456 98,926 112,676 -39.96%
NOSH 150,084 150,032 150,047 149,968 149,929 149,888 150,234 -0.06%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -17.74% -25.17% -15.88% -13.78% -12.35% -6.83% 2.85% -
ROE -40.34% -59.09% -26.47% -21.93% -18.49% -9.70% 3.79% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 79.61 91.56 88.32 90.69 91.37 97.25 99.67 -13.94%
EPS -14.12 -23.05 -14.03 -12.50 -11.28 -6.64 2.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.39 0.53 0.57 0.61 0.66 0.75 -39.91%
Adjusted Per Share Value based on latest NOSH - 149,999
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 79.72 91.65 88.42 90.74 91.40 97.25 99.91 -14.00%
EPS -14.14 -23.07 -14.04 -12.51 -11.28 -6.40 2.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3505 0.3904 0.5306 0.5703 0.6102 0.66 0.7518 -39.95%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.16 0.20 0.19 0.20 0.28 0.25 0.24 -
P/RPS 0.20 0.22 0.22 0.22 0.31 0.26 0.24 -11.47%
P/EPS -1.13 -0.87 -1.35 -1.60 -2.48 -3.91 8.45 -
EY -88.25 -115.22 -73.82 -62.50 -40.29 -25.61 11.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.51 0.36 0.35 0.46 0.38 0.32 27.45%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 31/05/10 24/02/10 26/11/09 28/08/09 29/05/09 27/02/09 -
Price 0.13 0.18 0.20 0.22 0.20 0.29 0.32 -
P/RPS 0.16 0.20 0.23 0.24 0.22 0.30 0.32 -37.08%
P/EPS -0.92 -0.78 -1.43 -1.76 -1.77 -4.53 11.27 -
EY -108.62 -128.03 -70.13 -56.82 -56.40 -22.07 8.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.46 0.38 0.39 0.33 0.44 0.43 -9.55%

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