[HEXCAP] QoQ Cumulative Quarter Result on 30-Sep-2005 [#2]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 225.94%
YoY- -11.82%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 7,033 67,795 61,032 45,679 18,419 78,291 65,899 -77.59%
PBT -301 18,222 17,024 13,459 5,118 26,751 24,116 -
Tax -26 -7,356 -4,938 -3,796 -1,386 -9,554 -9,881 -98.11%
NP -327 10,866 12,086 9,663 3,732 17,197 14,235 -
-
NP to SH -550 10,866 10,583 7,865 2,413 17,197 14,235 -
-
Tax Rate - 40.37% 29.01% 28.20% 27.08% 35.71% 40.97% -
Total Cost 7,360 56,929 48,946 36,016 14,687 61,094 51,664 -72.82%
-
Net Worth 61,830 75,532 80,856 64,067 58,660 45,827 53,284 10.45%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - 4,194 - - - 6,880 6,880 -
Div Payout % - 38.60% - - - 40.01% 48.34% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 61,830 75,532 80,856 64,067 58,660 45,827 53,284 10.45%
NOSH 127,906 129,049 129,060 128,934 129,037 86,011 86,012 30.37%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -4.65% 16.03% 19.80% 21.15% 20.26% 21.97% 21.60% -
ROE -0.89% 14.39% 13.09% 12.28% 4.11% 37.53% 26.72% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 5.50 52.53 47.29 35.43 14.27 91.02 76.62 -82.81%
EPS -0.43 8.42 8.20 6.10 1.87 13.33 16.55 -
DPS 0.00 3.25 0.00 0.00 0.00 8.00 8.00 -
NAPS 0.4834 0.5853 0.6265 0.4969 0.4546 0.5328 0.6195 -15.28%
Adjusted Per Share Value based on latest NOSH - 128,888
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 1.57 15.17 13.65 10.22 4.12 17.52 14.74 -77.62%
EPS -0.12 2.43 2.37 1.76 0.54 3.85 3.18 -
DPS 0.00 0.94 0.00 0.00 0.00 1.54 1.54 -
NAPS 0.1383 0.169 0.1809 0.1433 0.1312 0.1025 0.1192 10.44%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.63 0.80 0.76 0.90 1.01 1.37 1.46 -
P/RPS 11.46 1.52 1.61 2.54 7.08 1.51 1.91 231.27%
P/EPS -146.51 9.50 9.27 14.75 54.01 6.85 8.82 -
EY -0.68 10.53 10.79 6.78 1.85 14.59 11.34 -
DY 0.00 4.06 0.00 0.00 0.00 5.84 5.48 -
P/NAPS 1.30 1.37 1.21 1.81 2.22 2.57 2.36 -32.87%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 02/08/06 24/05/06 17/03/06 24/11/05 02/08/05 30/05/05 25/02/05 -
Price 0.57 0.72 0.77 0.63 1.02 0.89 1.49 -
P/RPS 10.37 1.37 1.63 1.78 7.15 0.98 1.94 206.65%
P/EPS -132.56 8.55 9.39 10.33 54.55 4.45 9.00 -
EY -0.75 11.69 10.65 9.68 1.83 22.46 11.11 -
DY 0.00 4.51 0.00 0.00 0.00 8.99 5.37 -
P/NAPS 1.18 1.23 1.23 1.27 2.24 1.67 2.41 -37.95%

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