[HEXTAR] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
01-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -39.73%
YoY- -39.68%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 165,514 118,532 112,092 94,539 142,704 91,572 91,216 48.93%
PBT 5,802 4,154 3,588 3,081 5,088 2,546 3,000 55.41%
Tax -2,068 -1,570 -1,508 -962 -1,572 -884 -1,208 43.24%
NP 3,734 2,584 2,080 2,119 3,516 1,662 1,792 63.35%
-
NP to SH 3,734 2,584 2,080 2,119 3,516 1,662 1,792 63.35%
-
Tax Rate 35.64% 37.79% 42.03% 31.22% 30.90% 34.72% 40.27% -
Total Cost 161,780 115,948 110,012 92,420 139,188 89,910 89,424 48.63%
-
Net Worth 97,593 96,370 95,510 90,383 89,897 91,109 90,595 5.09%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 97,593 96,370 95,510 90,383 89,897 91,109 90,595 5.09%
NOSH 106,079 105,901 106,122 100,426 99,886 100,120 99,555 4.33%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 2.26% 2.18% 1.86% 2.24% 2.46% 1.81% 1.96% -
ROE 3.83% 2.68% 2.18% 2.34% 3.91% 1.82% 1.98% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 156.03 111.93 105.63 94.14 142.87 91.46 91.62 42.74%
EPS 3.52 2.44 1.96 2.11 3.52 1.66 1.80 56.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.91 0.90 0.90 0.90 0.91 0.91 0.73%
Adjusted Per Share Value based on latest NOSH - 99,999
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 4.23 3.03 2.87 2.42 3.65 2.34 2.33 48.98%
EPS 0.10 0.07 0.05 0.05 0.09 0.04 0.05 58.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.025 0.0246 0.0244 0.0231 0.023 0.0233 0.0232 5.12%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.55 0.65 0.74 0.795 0.91 0.855 0.655 -
P/RPS 0.35 0.58 0.70 0.84 0.64 0.93 0.71 -37.67%
P/EPS 15.63 26.64 37.76 37.68 25.85 51.51 36.39 -43.16%
EY 6.40 3.75 2.65 2.65 3.87 1.94 2.75 75.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.71 0.82 0.88 1.01 0.94 0.72 -11.47%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 27/05/15 27/02/15 01/12/14 28/08/14 29/05/14 28/02/14 -
Price 0.38 0.565 0.69 0.75 0.805 0.835 0.735 -
P/RPS 0.24 0.50 0.65 0.80 0.56 0.91 0.80 -55.28%
P/EPS 10.80 23.16 35.20 35.55 22.87 50.30 40.83 -58.89%
EY 9.26 4.32 2.84 2.81 4.37 1.99 2.45 143.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.62 0.77 0.83 0.89 0.92 0.81 -36.56%

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