[HEXTAR] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
30-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 12.09%
YoY- -158.01%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 55,132 69,355 75,865 71,740 66,288 125,845 140,856 -46.46%
PBT -14,264 -21,664 -1,326 -2,760 -2,260 11 4,418 -
Tax -304 -393 265 594 -204 -1,104 -1,664 -67.76%
NP -14,568 -22,057 -1,061 -2,166 -2,464 -1,093 2,754 -
-
NP to SH -14,568 -22,057 -1,061 -2,166 -2,464 -1,093 2,754 -
-
Tax Rate - - - - - 10,036.36% 37.66% -
Total Cost 69,700 91,412 76,926 73,906 68,752 126,938 138,101 -36.58%
-
Net Worth 80,539 83,718 104,913 105,114 124,262 127,339 97,472 -11.93%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 80,539 83,718 104,913 105,114 124,262 127,339 97,472 -11.93%
NOSH 106,000 106,000 106,000 106,176 106,206 106,006 105,948 0.03%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -26.42% -31.80% -1.40% -3.02% -3.72% -0.87% 1.96% -
ROE -18.09% -26.35% -1.01% -2.06% -1.98% -0.86% 2.83% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 52.02 65.45 71.59 67.57 62.41 118.59 132.95 -46.47%
EPS -13.76 -20.81 -1.00 -2.04 -2.32 -1.03 2.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.79 0.99 0.99 1.17 1.20 0.92 -11.94%
Adjusted Per Share Value based on latest NOSH - 106,136
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 1.41 1.77 1.94 1.83 1.70 3.22 3.60 -46.43%
EPS -0.37 -0.56 -0.03 -0.06 -0.06 -0.03 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0206 0.0214 0.0268 0.0269 0.0318 0.0326 0.0249 -11.86%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.855 0.255 0.39 0.41 0.485 0.70 0.515 -
P/RPS 1.64 0.39 0.54 0.61 0.78 0.00 0.39 160.29%
P/EPS -6.22 -1.23 -38.94 -20.10 -20.91 0.00 19.81 -
EY -16.08 -81.62 -2.57 -4.98 -4.78 0.00 5.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.32 0.39 0.41 0.41 0.70 0.56 59.61%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 29/05/17 28/02/17 29/11/16 30/08/16 02/06/16 29/02/16 30/11/15 -
Price 1.07 0.55 0.305 0.455 0.485 0.58 0.555 -
P/RPS 2.06 0.84 0.43 0.67 0.78 0.00 0.42 188.39%
P/EPS -7.78 -2.64 -30.45 -22.30 -20.91 0.00 21.35 -
EY -12.85 -37.84 -3.28 -4.48 -4.78 0.00 4.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 0.70 0.31 0.46 0.41 0.58 0.60 76.66%

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