[HYTEXIN] QoQ Annualized Quarter Result on 31-Dec-2005 [#3]

Stock
[HYTEXIN] HYTEX INTEGRATED BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 102.18%
YoY- -94.54%
Quarter Report
Latest QR
Upcoming QR
HYTEXIN's Result
HYTEXIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 132,678 141,276 153,011 158,453 134,652 133,520 147,906 -6.98%
PBT -2,336 6,256 1,820 2,870 -9,720 -12,744 7,738 -
Tax -1,880 -4,828 238 -2,614 -2,040 -2,216 -2,861 -24.39%
NP -4,216 1,428 2,058 256 -11,760 -14,960 4,877 -
-
NP to SH -4,216 1,428 2,058 256 -11,760 -14,960 4,877 -
-
Tax Rate - 77.17% -13.08% 91.08% - - 36.97% -
Total Cost 136,894 139,848 150,953 158,197 146,412 148,480 143,029 -2.87%
-
Net Worth 100,167 101,150 101,910 98,953 94,499 97,630 100,541 -0.24%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - 1,498 1,969 - - 1,500 -
Div Payout % - - 72.82% 769.23% - - 30.77% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 100,167 101,150 101,910 98,953 94,499 97,630 100,541 -0.24%
NOSH 149,503 148,750 149,868 147,692 149,999 150,200 150,061 -0.24%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -3.18% 1.01% 1.35% 0.16% -8.73% -11.20% 3.30% -
ROE -4.21% 1.41% 2.02% 0.26% -12.44% -15.32% 4.85% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 88.75 94.98 102.10 107.29 89.77 88.89 98.56 -6.74%
EPS -2.82 0.96 1.37 0.17 -7.84 -9.96 3.25 -
DPS 0.00 0.00 1.00 1.33 0.00 0.00 1.00 -
NAPS 0.67 0.68 0.68 0.67 0.63 0.65 0.67 0.00%
Adjusted Per Share Value based on latest NOSH - 149,925
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 88.52 94.26 102.09 105.72 89.84 89.09 98.68 -6.98%
EPS -2.81 0.95 1.37 0.17 -7.85 -9.98 3.25 -
DPS 0.00 0.00 1.00 1.31 0.00 0.00 1.00 -
NAPS 0.6683 0.6749 0.68 0.6602 0.6305 0.6514 0.6708 -0.24%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.31 0.32 0.31 0.32 0.36 0.38 0.39 -
P/RPS 0.35 0.34 0.30 0.30 0.40 0.43 0.40 -8.50%
P/EPS -10.99 33.33 22.57 184.62 -4.59 -3.82 12.00 -
EY -9.10 3.00 4.43 0.54 -21.78 -26.21 8.33 -
DY 0.00 0.00 3.23 4.17 0.00 0.00 2.56 -
P/NAPS 0.46 0.47 0.46 0.48 0.57 0.58 0.58 -14.30%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 01/12/06 30/08/06 31/05/06 27/02/06 30/11/05 30/08/05 06/06/05 -
Price 0.33 0.32 0.34 0.32 0.33 0.35 0.38 -
P/RPS 0.37 0.34 0.33 0.30 0.37 0.39 0.39 -3.44%
P/EPS -11.70 33.33 24.76 184.62 -4.21 -3.51 11.69 -
EY -8.55 3.00 4.04 0.54 -23.76 -28.46 8.55 -
DY 0.00 0.00 2.94 4.17 0.00 0.00 2.63 -
P/NAPS 0.49 0.47 0.50 0.48 0.52 0.54 0.57 -9.58%

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