[HYTEXIN] QoQ Annualized Quarter Result on 31-Dec-2007 [#3]

Stock
[HYTEXIN] HYTEX INTEGRATED BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 34.36%
YoY- 531.83%
Quarter Report
Latest QR
Upcoming QR
HYTEXIN's Result
HYTEXIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 152,620 125,764 152,614 153,718 139,506 136,808 153,721 -0.47%
PBT 10,926 -3,376 4,450 9,114 6,564 8,256 4,722 74.67%
Tax -2,602 -1,880 -3,808 -4,245 -2,940 -3,596 -3,675 -20.51%
NP 8,324 -5,256 642 4,869 3,624 4,660 1,047 296.84%
-
NP to SH 8,324 -5,256 642 4,869 3,624 4,660 1,047 296.84%
-
Tax Rate 23.81% - 85.57% 46.58% 44.79% 43.56% 77.83% -
Total Cost 144,296 131,020 151,972 148,849 135,882 132,148 152,674 -3.68%
-
Net Worth 112,689 109,002 111,504 109,710 107,821 106,044 104,791 4.94%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 2,003 - - - -
Div Payout % - - - 41.15% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 112,689 109,002 111,504 109,710 107,821 106,044 104,791 4.94%
NOSH 150,252 149,318 150,681 150,288 149,752 149,358 149,701 0.24%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 5.45% -4.18% 0.42% 3.17% 2.60% 3.41% 0.68% -
ROE 7.39% -4.82% 0.58% 4.44% 3.36% 4.39% 1.00% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 101.58 84.23 101.28 102.28 93.16 91.60 102.69 -0.71%
EPS 5.54 -3.52 0.43 3.24 2.42 3.12 0.70 295.64%
DPS 0.00 0.00 0.00 1.33 0.00 0.00 0.00 -
NAPS 0.75 0.73 0.74 0.73 0.72 0.71 0.70 4.69%
Adjusted Per Share Value based on latest NOSH - 149,593
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 101.83 83.91 101.83 102.56 93.08 91.28 102.56 -0.47%
EPS 5.55 -3.51 0.43 3.25 2.42 3.11 0.70 296.11%
DPS 0.00 0.00 0.00 1.34 0.00 0.00 0.00 -
NAPS 0.7519 0.7273 0.744 0.732 0.7194 0.7075 0.6992 4.94%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.26 0.28 0.28 0.30 0.30 0.28 0.29 -
P/RPS 0.26 0.33 0.28 0.29 0.32 0.31 0.28 -4.80%
P/EPS 4.69 -7.95 65.72 9.26 12.40 8.97 41.46 -76.51%
EY 21.31 -12.57 1.52 10.80 8.07 11.14 2.41 325.91%
DY 0.00 0.00 0.00 4.44 0.00 0.00 0.00 -
P/NAPS 0.35 0.38 0.38 0.41 0.42 0.39 0.41 -9.98%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 30/08/07 31/05/07 -
Price 0.22 0.26 0.33 0.29 0.29 0.28 0.25 -
P/RPS 0.22 0.31 0.33 0.28 0.31 0.31 0.24 -5.62%
P/EPS 3.97 -7.39 77.45 8.95 11.98 8.97 35.75 -76.80%
EY 25.18 -13.54 1.29 11.17 8.34 11.14 2.80 330.71%
DY 0.00 0.00 0.00 4.60 0.00 0.00 0.00 -
P/NAPS 0.29 0.36 0.45 0.40 0.40 0.39 0.36 -13.38%

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