[HEXCARE] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -37.37%
YoY- -17.97%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 144,929 141,912 136,704 129,452 121,389 123,038 113,138 17.89%
PBT -4,485 -3,520 -1,198 4,348 8,208 9,336 7,722 -
Tax -230 -506 -454 -1,596 -1,625 -3,094 -2,830 -81.15%
NP -4,715 -4,026 -1,652 2,752 6,583 6,241 4,892 -
-
NP to SH -1,626 -1,770 310 4,308 6,878 6,500 5,102 -
-
Tax Rate - - - 36.71% 19.80% 33.14% 36.65% -
Total Cost 149,644 145,938 138,356 126,700 114,806 116,797 108,246 24.02%
-
Net Worth 134,073 93,039 91,449 100,572 99,356 102,838 105,639 17.17%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 3,966 6,361 9,299 19,005 11,828 10,466 15,650 -59.85%
Div Payout % 0.00% 0.00% 3,000.00% 441.18% 171.97% 161.03% 306.75% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 134,073 93,039 91,449 100,572 99,356 102,838 105,639 17.17%
NOSH 79,333 79,520 77,499 79,191 78,854 78,502 78,251 0.91%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -3.25% -2.84% -1.21% 2.13% 5.42% 5.07% 4.32% -
ROE -1.21% -1.90% 0.34% 4.28% 6.92% 6.32% 4.83% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 182.68 178.46 176.39 163.47 153.94 156.73 144.58 16.82%
EPS -2.05 -2.23 0.40 5.44 8.72 8.28 6.52 -
DPS 5.00 8.00 12.00 24.00 15.00 13.33 20.00 -60.21%
NAPS 1.69 1.17 1.18 1.27 1.26 1.31 1.35 16.10%
Adjusted Per Share Value based on latest NOSH - 79,191
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 12.14 11.89 11.46 10.85 10.17 10.31 9.48 17.87%
EPS -0.14 -0.15 0.03 0.36 0.58 0.54 0.43 -
DPS 0.33 0.53 0.78 1.59 0.99 0.88 1.31 -60.01%
NAPS 0.1123 0.078 0.0766 0.0843 0.0833 0.0862 0.0885 17.15%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.63 0.66 0.89 0.96 0.99 0.95 0.99 -
P/RPS 0.34 0.37 0.50 0.59 0.64 0.61 0.68 -36.92%
P/EPS -30.74 -29.64 222.50 17.65 11.35 11.47 15.18 -
EY -3.25 -3.37 0.45 5.67 8.81 8.72 6.59 -
DY 7.94 12.12 13.48 25.00 15.15 14.04 20.20 -46.24%
P/NAPS 0.37 0.56 0.75 0.76 0.79 0.73 0.73 -36.35%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 15/11/07 30/08/07 31/05/07 28/02/07 07/11/06 18/08/06 -
Price 0.55 0.57 0.68 0.87 0.95 0.98 0.96 -
P/RPS 0.30 0.32 0.39 0.53 0.62 0.63 0.66 -40.79%
P/EPS -26.83 -25.60 170.00 15.99 10.89 11.84 14.72 -
EY -3.73 -3.91 0.59 6.25 9.18 8.45 6.79 -
DY 9.09 14.04 17.65 27.59 15.79 13.61 20.83 -42.38%
P/NAPS 0.33 0.49 0.58 0.69 0.75 0.75 0.71 -39.91%

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