[HEXTAR] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -73.26%
YoY- 10.22%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 339,350 146,858 70,312 68,148 69,913 67,420 61,924 210.51%
PBT 672 -42,646 -268 -10,947 -5,461 -9,878 -6,384 -
Tax -7,800 -2,252 -824 -188 -965 -228 -876 329.02%
NP -7,128 -44,898 -1,092 -11,135 -6,426 -10,106 -7,260 -1.21%
-
NP to SH -7,128 -44,898 -1,092 -11,135 -6,426 -10,106 -7,260 -1.21%
-
Tax Rate 1,160.71% - - - - - - -
Total Cost 346,478 191,756 71,404 79,283 76,339 77,526 69,184 192.42%
-
Net Worth 205,163 196,956 61,464 62,524 68,882 68,882 72,061 100.75%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 39,172 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 205,163 196,956 61,464 62,524 68,882 68,882 72,061 100.75%
NOSH 820,679 820,679 106,000 106,000 106,000 106,000 106,000 290.87%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -2.10% -30.57% -1.55% -16.34% -9.19% -14.99% -11.72% -
ROE -3.47% -22.80% -1.78% -17.81% -9.33% -14.67% -10.07% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 41.35 17.90 66.35 64.31 65.97 63.62 58.43 -20.57%
EPS -0.87 -5.48 -1.04 -10.51 -6.07 -9.54 -6.84 -74.67%
DPS 4.77 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.24 0.58 0.59 0.65 0.65 0.68 -48.64%
Adjusted Per Share Value based on latest NOSH - 106,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 8.68 3.76 1.80 1.74 1.79 1.72 1.58 211.02%
EPS -0.18 -1.15 -0.03 -0.28 -0.16 -0.26 -0.19 -3.53%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0525 0.0504 0.0157 0.016 0.0176 0.0176 0.0184 101.04%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.73 0.78 0.85 0.75 0.79 0.92 0.95 -
P/RPS 1.77 4.36 1.28 1.17 1.20 1.45 1.63 5.64%
P/EPS -84.05 -14.26 -82.49 -7.14 -13.03 -9.65 -13.87 232.02%
EY -1.19 -7.01 -1.21 -14.01 -7.68 -10.37 -7.21 -69.87%
DY 6.54 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.92 3.25 1.47 1.27 1.22 1.42 1.40 63.17%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 18/11/19 19/08/19 27/05/19 25/02/19 23/11/18 20/08/18 21/05/18 -
Price 0.655 0.70 0.76 0.85 0.75 0.88 0.94 -
P/RPS 1.58 3.91 1.15 1.32 1.14 1.38 1.61 -1.24%
P/EPS -75.41 -12.79 -73.75 -8.09 -12.37 -9.23 -13.72 211.12%
EY -1.33 -7.82 -1.36 -12.36 -8.09 -10.84 -7.29 -67.79%
DY 7.29 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.62 2.92 1.31 1.44 1.15 1.35 1.38 53.26%

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