[HEXTAR] QoQ Annualized Quarter Result on 30-Jun-2009 [#3]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
11-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Jun-2009 [#3]
Profit Trend
QoQ- 45.32%
YoY- -28.61%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 87,750 91,776 88,580 86,981 78,224 67,756 100,897 -8.89%
PBT 4,388 5,596 7,530 8,088 6,022 2,168 10,524 -44.21%
Tax -1,310 -1,448 -1,457 -1,636 -1,582 -176 -2,455 -34.23%
NP 3,078 4,148 6,073 6,452 4,440 1,992 8,069 -47.43%
-
NP to SH 3,078 4,148 6,073 6,452 4,440 1,992 8,609 -49.65%
-
Tax Rate 29.85% 25.88% 19.35% 20.23% 26.27% 8.12% 23.33% -
Total Cost 84,672 87,628 82,507 80,529 73,784 65,764 92,828 -5.95%
-
Net Worth 78,553 77,376 76,762 69,328 0 0 65,448 12.95%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - 736 -
Div Payout % - - - - - - 8.56% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 78,553 77,376 76,762 69,328 0 0 65,448 12.95%
NOSH 80,156 79,769 79,960 70,028 32,080 12,266 12,279 249.68%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 3.51% 4.52% 6.86% 7.42% 5.68% 2.94% 8.00% -
ROE 3.92% 5.36% 7.91% 9.31% 0.00% 0.00% 13.15% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 109.47 115.05 110.78 124.21 243.83 552.39 821.69 -73.94%
EPS 3.84 5.20 11.74 9.21 13.84 16.24 70.11 -85.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.00 -
NAPS 0.98 0.97 0.96 0.99 0.00 0.00 5.33 -67.69%
Adjusted Per Share Value based on latest NOSH - 70,026
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 2.24 2.35 2.27 2.22 2.00 1.73 2.58 -8.99%
EPS 0.08 0.11 0.16 0.17 0.11 0.05 0.22 -49.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
NAPS 0.0201 0.0198 0.0196 0.0177 0.00 0.00 0.0167 13.16%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 - - - - -
Price 0.69 0.67 0.78 0.00 0.00 0.00 0.00 -
P/RPS 0.63 0.58 0.70 0.00 0.00 0.00 0.00 -
P/EPS 17.97 12.88 10.27 0.00 0.00 0.00 0.00 -
EY 5.57 7.76 9.74 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.69 0.81 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 22/02/10 30/11/09 11/09/09 - - - -
Price 0.46 0.64 0.68 0.00 0.00 0.00 0.00 -
P/RPS 0.42 0.56 0.61 0.00 0.00 0.00 0.00 -
P/EPS 11.98 12.31 8.95 0.00 0.00 0.00 0.00 -
EY 8.35 8.13 11.17 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.66 0.71 0.00 0.00 0.00 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