[HEXTAR] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -139.68%
YoY- -152.55%
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 75,865 71,740 66,288 125,845 140,856 165,514 118,532 -25.67%
PBT -1,326 -2,760 -2,260 11 4,418 5,802 4,154 -
Tax 265 594 -204 -1,104 -1,664 -2,068 -1,570 -
NP -1,061 -2,166 -2,464 -1,093 2,754 3,734 2,584 -
-
NP to SH -1,061 -2,166 -2,464 -1,093 2,754 3,734 2,584 -
-
Tax Rate - - - 10,036.36% 37.66% 35.64% 37.79% -
Total Cost 76,926 73,906 68,752 126,938 138,101 161,780 115,948 -23.87%
-
Net Worth 104,913 105,114 124,262 127,339 97,472 97,593 96,370 5.80%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 104,913 105,114 124,262 127,339 97,472 97,593 96,370 5.80%
NOSH 106,000 106,176 106,206 106,006 105,948 106,079 105,901 0.06%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -1.40% -3.02% -3.72% -0.87% 1.96% 2.26% 2.18% -
ROE -1.01% -2.06% -1.98% -0.86% 2.83% 3.83% 2.68% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 71.59 67.57 62.41 118.59 132.95 156.03 111.93 -25.70%
EPS -1.00 -2.04 -2.32 -1.03 2.60 3.52 2.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.99 1.17 1.20 0.92 0.92 0.91 5.76%
Adjusted Per Share Value based on latest NOSH - 106,006
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 1.94 1.83 1.70 3.22 3.60 4.23 3.03 -25.65%
EPS -0.03 -0.06 -0.06 -0.03 0.07 0.10 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0268 0.0269 0.0318 0.0326 0.0249 0.025 0.0246 5.86%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.39 0.41 0.485 0.70 0.515 0.55 0.65 -
P/RPS 0.54 0.61 0.78 0.00 0.39 0.35 0.58 -4.63%
P/EPS -38.94 -20.10 -20.91 0.00 19.81 15.63 26.64 -
EY -2.57 -4.98 -4.78 0.00 5.05 6.40 3.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.41 0.41 0.70 0.56 0.60 0.71 -32.85%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 30/08/16 02/06/16 29/02/16 30/11/15 26/08/15 27/05/15 -
Price 0.305 0.455 0.485 0.58 0.555 0.38 0.565 -
P/RPS 0.43 0.67 0.78 0.00 0.42 0.24 0.50 -9.54%
P/EPS -30.45 -22.30 -20.91 0.00 21.35 10.80 23.16 -
EY -3.28 -4.48 -4.78 0.00 4.68 9.26 4.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.46 0.41 0.58 0.60 0.41 0.62 -36.92%

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