[HEXTAR] QoQ Annualized Quarter Result on 31-Mar-2009 [#2]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
31-Mar-2009 [#2]
Profit Trend
QoQ- 122.89%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 91,776 88,580 86,981 78,224 67,756 100,897 101,846 -6.68%
PBT 5,596 7,530 8,088 6,022 2,168 10,524 10,985 -36.13%
Tax -1,448 -1,457 -1,636 -1,582 -176 -2,455 -1,948 -17.89%
NP 4,148 6,073 6,452 4,440 1,992 8,069 9,037 -40.41%
-
NP to SH 4,148 6,073 6,452 4,440 1,992 8,609 9,037 -40.41%
-
Tax Rate 25.88% 19.35% 20.23% 26.27% 8.12% 23.33% 17.73% -
Total Cost 87,628 82,507 80,529 73,784 65,764 92,828 92,809 -3.74%
-
Net Worth 77,376 76,762 69,328 0 0 65,448 0 -
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - 736 - -
Div Payout % - - - - - 8.56% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 77,376 76,762 69,328 0 0 65,448 0 -
NOSH 79,769 79,960 70,028 32,080 12,266 12,279 12,278 246.99%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 4.52% 6.86% 7.42% 5.68% 2.94% 8.00% 8.87% -
ROE 5.36% 7.91% 9.31% 0.00% 0.00% 13.15% 0.00% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 115.05 110.78 124.21 243.83 552.39 821.69 829.44 -73.10%
EPS 5.20 11.74 9.21 13.84 16.24 70.11 73.60 -82.82%
DPS 0.00 0.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 0.97 0.96 0.99 0.00 0.00 5.33 0.00 -
Adjusted Per Share Value based on latest NOSH - 52,340
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 2.35 2.27 2.22 2.00 1.73 2.58 2.60 -6.50%
EPS 0.11 0.16 0.17 0.11 0.05 0.22 0.23 -38.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.02 0.00 -
NAPS 0.0198 0.0196 0.0177 0.00 0.00 0.0167 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 - - - - - -
Price 0.67 0.78 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.58 0.70 0.00 0.00 0.00 0.00 0.00 -
P/EPS 12.88 10.27 0.00 0.00 0.00 0.00 0.00 -
EY 7.76 9.74 0.00 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 0.69 0.81 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 30/11/09 11/09/09 - - - - -
Price 0.64 0.68 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.56 0.61 0.00 0.00 0.00 0.00 0.00 -
P/EPS 12.31 8.95 0.00 0.00 0.00 0.00 0.00 -
EY 8.13 11.17 0.00 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 0.66 0.71 0.00 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