[HEXCAP] QoQ Cumulative Quarter Result on 31-Dec-2017 [#3]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
14-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 378.06%
YoY- -92.29%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 41,776 17,852 104,061 72,622 45,141 22,459 93,418 -41.49%
PBT 1,857 833 6,176 1 -608 617 8,110 -62.53%
Tax -806 -498 -764 -1,070 -569 -356 -2,187 -48.56%
NP 1,051 335 5,412 -1,069 -1,177 261 5,923 -68.38%
-
NP to SH 1,889 833 6,664 431 -155 691 7,197 -58.97%
-
Tax Rate 43.40% 59.78% 12.37% 107,000.00% - 57.70% 26.97% -
Total Cost 40,725 17,517 98,649 73,691 46,318 22,198 87,495 -39.91%
-
Net Worth 90,558 90,590 88,171 83,608 84,059 88,542 88,655 1.42%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 16 - 3,225 3,225 32 - 3,225 -97.08%
Div Payout % 0.85% - 48.39% 748.26% 0.00% - 44.81% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 90,558 90,590 88,171 83,608 84,059 88,542 88,655 1.42%
NOSH 161,250 161,250 161,250 161,250 161,249 161,250 161,250 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 2.52% 1.88% 5.20% -1.47% -2.61% 1.16% 6.34% -
ROE 2.09% 0.92% 7.56% 0.52% -0.18% 0.78% 8.12% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 25.91 11.07 64.53 45.04 27.99 13.93 57.93 -41.48%
EPS 1.17 0.52 4.13 0.27 -0.10 0.43 4.46 -58.98%
DPS 0.01 0.00 2.00 2.00 0.02 0.00 2.00 -97.06%
NAPS 0.5616 0.5618 0.5468 0.5185 0.5213 0.5491 0.5498 1.42%
Adjusted Per Share Value based on latest NOSH - 161,250
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 9.35 3.99 23.28 16.25 10.10 5.02 20.90 -41.47%
EPS 0.42 0.19 1.49 0.10 -0.03 0.15 1.61 -59.13%
DPS 0.00 0.00 0.72 0.72 0.01 0.00 0.72 -
NAPS 0.2026 0.2027 0.1973 0.1871 0.1881 0.1981 0.1983 1.43%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.835 0.85 0.37 0.365 0.55 0.585 0.615 -
P/RPS 3.22 7.68 0.57 0.81 1.96 4.20 1.06 109.60%
P/EPS 71.28 164.54 8.95 136.56 -572.18 136.51 13.78 198.79%
EY 1.40 0.61 11.17 0.73 -0.17 0.73 7.26 -66.58%
DY 0.01 0.00 5.41 5.48 0.04 0.00 3.25 -97.87%
P/NAPS 1.49 1.51 0.68 0.70 1.06 1.07 1.12 20.94%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 23/11/18 24/08/18 31/05/18 14/02/18 22/11/17 17/08/17 31/05/17 -
Price 0.725 0.94 0.685 0.38 0.495 0.595 0.605 -
P/RPS 2.80 8.49 1.06 0.84 1.77 4.27 1.04 93.41%
P/EPS 61.89 181.96 16.58 142.17 -514.96 138.85 13.56 174.89%
EY 1.62 0.55 6.03 0.70 -0.19 0.72 7.38 -63.57%
DY 0.01 0.00 2.92 5.26 0.04 0.00 3.31 -97.90%
P/NAPS 1.29 1.67 1.25 0.73 0.95 1.08 1.10 11.19%

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