[HYTEXIN] QoQ Annualized Quarter Result on 31-Dec-2006 [#3]

Stock
[HYTEXIN] HYTEX INTEGRATED BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 118.28%
YoY- 201.04%
Quarter Report
Latest QR
Upcoming QR
HYTEXIN's Result
HYTEXIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 139,506 136,808 153,721 153,458 132,678 141,276 153,011 -5.96%
PBT 6,564 8,256 4,722 2,872 -2,336 6,256 1,820 134.99%
Tax -2,940 -3,596 -3,675 -2,101 -1,880 -4,828 238 -
NP 3,624 4,660 1,047 770 -4,216 1,428 2,058 45.77%
-
NP to SH 3,624 4,660 1,047 770 -4,216 1,428 2,058 45.77%
-
Tax Rate 44.79% 43.56% 77.83% 73.15% - 77.17% -13.08% -
Total Cost 135,882 132,148 152,674 152,688 136,894 139,848 150,953 -6.76%
-
Net Worth 107,821 106,044 104,791 103,743 100,167 101,150 101,910 3.82%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - 1,498 -
Div Payout % - - - - - - 72.82% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 107,821 106,044 104,791 103,743 100,167 101,150 101,910 3.82%
NOSH 149,752 149,358 149,701 148,205 149,503 148,750 149,868 -0.05%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 2.60% 3.41% 0.68% 0.50% -3.18% 1.01% 1.35% -
ROE 3.36% 4.39% 1.00% 0.74% -4.21% 1.41% 2.02% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 93.16 91.60 102.69 103.54 88.75 94.98 102.10 -5.92%
EPS 2.42 3.12 0.70 0.52 -2.82 0.96 1.37 46.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.72 0.71 0.70 0.70 0.67 0.68 0.68 3.88%
Adjusted Per Share Value based on latest NOSH - 150,055
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 93.08 91.28 102.56 102.39 88.52 94.26 102.09 -5.96%
EPS 2.42 3.11 0.70 0.51 -2.81 0.95 1.37 46.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.7194 0.7075 0.6992 0.6922 0.6683 0.6749 0.68 3.82%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.30 0.28 0.29 0.31 0.31 0.32 0.31 -
P/RPS 0.32 0.31 0.28 0.30 0.35 0.34 0.30 4.39%
P/EPS 12.40 8.97 41.46 59.62 -10.99 33.33 22.57 -32.89%
EY 8.07 11.14 2.41 1.68 -9.10 3.00 4.43 49.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.23 -
P/NAPS 0.42 0.39 0.41 0.44 0.46 0.47 0.46 -5.87%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 30/08/07 31/05/07 28/02/07 01/12/06 30/08/06 31/05/06 -
Price 0.29 0.28 0.25 0.31 0.33 0.32 0.34 -
P/RPS 0.31 0.31 0.24 0.30 0.37 0.34 0.33 -4.07%
P/EPS 11.98 8.97 35.75 59.62 -11.70 33.33 24.76 -38.34%
EY 8.34 11.14 2.80 1.68 -8.55 3.00 4.04 62.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.94 -
P/NAPS 0.40 0.39 0.36 0.44 0.49 0.47 0.50 -13.81%

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