[HEXTAR] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
21-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 41.47%
YoY- 50.16%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 68,148 69,913 67,420 61,924 69,039 67,578 64,264 3.97%
PBT -10,947 -5,461 -9,878 -6,384 -11,528 -8,064 -10,886 0.37%
Tax -188 -965 -228 -876 -875 -189 176 -
NP -11,135 -6,426 -10,106 -7,260 -12,403 -8,253 -10,710 2.62%
-
NP to SH -11,135 -6,426 -10,106 -7,260 -12,403 -8,253 -10,710 2.62%
-
Tax Rate - - - - - - - -
Total Cost 79,283 76,339 77,526 69,184 81,442 75,831 74,974 3.78%
-
Net Worth 62,524 68,882 68,882 72,061 74,181 77,360 78,420 -13.98%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 62,524 68,882 68,882 72,061 74,181 77,360 78,420 -13.98%
NOSH 106,000 106,000 106,000 106,000 106,000 106,000 106,000 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -16.34% -9.19% -14.99% -11.72% -17.97% -12.21% -16.67% -
ROE -17.81% -9.33% -14.67% -10.07% -16.72% -10.67% -13.66% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 64.31 65.97 63.62 58.43 65.15 63.77 60.64 3.98%
EPS -10.51 -6.07 -9.54 -6.84 -11.70 -7.79 -10.10 2.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.65 0.65 0.68 0.70 0.73 0.74 -13.98%
Adjusted Per Share Value based on latest NOSH - 106,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 1.74 1.79 1.72 1.58 1.77 1.73 1.64 4.01%
EPS -0.28 -0.16 -0.26 -0.19 -0.32 -0.21 -0.27 2.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.016 0.0176 0.0176 0.0184 0.019 0.0198 0.0201 -14.07%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.75 0.79 0.92 0.95 0.92 0.845 0.925 -
P/RPS 1.17 1.20 1.45 1.63 1.41 1.33 1.53 -16.33%
P/EPS -7.14 -13.03 -9.65 -13.87 -7.86 -10.85 -9.15 -15.20%
EY -14.01 -7.68 -10.37 -7.21 -12.72 -9.22 -10.93 17.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.22 1.42 1.40 1.31 1.16 1.25 1.06%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/02/19 23/11/18 20/08/18 21/05/18 20/02/18 20/11/17 23/08/17 -
Price 0.85 0.75 0.88 0.94 1.11 0.855 0.735 -
P/RPS 1.32 1.14 1.38 1.61 1.70 1.34 1.21 5.95%
P/EPS -8.09 -12.37 -9.23 -13.72 -9.48 -10.98 -7.27 7.36%
EY -12.36 -8.09 -10.84 -7.29 -10.54 -9.11 -13.75 -6.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.15 1.35 1.38 1.59 1.17 0.99 28.28%

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