[HEXCARE] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -92.8%
YoY- -93.92%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 179,528 144,929 141,912 136,704 129,452 121,389 123,038 28.61%
PBT 8,048 -4,485 -3,520 -1,198 4,348 8,208 9,336 -9.41%
Tax -5,236 -230 -506 -454 -1,596 -1,625 -3,094 41.96%
NP 2,812 -4,715 -4,026 -1,652 2,752 6,583 6,241 -41.19%
-
NP to SH 4,200 -1,626 -1,770 310 4,308 6,878 6,500 -25.23%
-
Tax Rate 65.06% - - - 36.71% 19.80% 33.14% -
Total Cost 176,716 149,644 145,938 138,356 126,700 114,806 116,797 31.76%
-
Net Worth 136,022 134,073 93,039 91,449 100,572 99,356 102,838 20.47%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 3,966 6,361 9,299 19,005 11,828 10,466 -
Div Payout % - 0.00% 0.00% 3,000.00% 441.18% 171.97% 161.03% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 136,022 134,073 93,039 91,449 100,572 99,356 102,838 20.47%
NOSH 79,545 79,333 79,520 77,499 79,191 78,854 78,502 0.88%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 1.57% -3.25% -2.84% -1.21% 2.13% 5.42% 5.07% -
ROE 3.09% -1.21% -1.90% 0.34% 4.28% 6.92% 6.32% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 225.69 182.68 178.46 176.39 163.47 153.94 156.73 27.49%
EPS 5.28 -2.05 -2.23 0.40 5.44 8.72 8.28 -25.89%
DPS 0.00 5.00 8.00 12.00 24.00 15.00 13.33 -
NAPS 1.71 1.69 1.17 1.18 1.27 1.26 1.31 19.42%
Adjusted Per Share Value based on latest NOSH - 79,568
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 15.04 12.14 11.89 11.46 10.85 10.17 10.31 28.59%
EPS 0.35 -0.14 -0.15 0.03 0.36 0.58 0.54 -25.08%
DPS 0.00 0.33 0.53 0.78 1.59 0.99 0.88 -
NAPS 0.114 0.1123 0.078 0.0766 0.0843 0.0833 0.0862 20.46%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.60 0.63 0.66 0.89 0.96 0.99 0.95 -
P/RPS 0.27 0.34 0.37 0.50 0.59 0.64 0.61 -41.89%
P/EPS 11.36 -30.74 -29.64 222.50 17.65 11.35 11.47 -0.63%
EY 8.80 -3.25 -3.37 0.45 5.67 8.81 8.72 0.61%
DY 0.00 7.94 12.12 13.48 25.00 15.15 14.04 -
P/NAPS 0.35 0.37 0.56 0.75 0.76 0.79 0.73 -38.71%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 09/05/08 25/02/08 15/11/07 30/08/07 31/05/07 28/02/07 07/11/06 -
Price 0.65 0.55 0.57 0.68 0.87 0.95 0.98 -
P/RPS 0.29 0.30 0.32 0.39 0.53 0.62 0.63 -40.35%
P/EPS 12.31 -26.83 -25.60 170.00 15.99 10.89 11.84 2.62%
EY 8.12 -3.73 -3.91 0.59 6.25 9.18 8.45 -2.61%
DY 0.00 9.09 14.04 17.65 27.59 15.79 13.61 -
P/NAPS 0.38 0.33 0.49 0.58 0.69 0.75 0.75 -36.41%

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