[HEXCAP] QoQ Cumulative Quarter Result on 31-Mar-2018 [#4]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- 1446.17%
YoY- -7.41%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 58,728 41,776 17,852 104,061 72,622 45,141 22,459 89.47%
PBT -58 1,857 833 6,176 1 -608 617 -
Tax -766 -806 -498 -764 -1,070 -569 -356 66.43%
NP -824 1,051 335 5,412 -1,069 -1,177 261 -
-
NP to SH 606 1,889 833 6,664 431 -155 691 -8.35%
-
Tax Rate - 43.40% 59.78% 12.37% 107,000.00% - 57.70% -
Total Cost 59,552 40,725 17,517 98,649 73,691 46,318 22,198 92.72%
-
Net Worth 89,235 90,558 90,590 88,171 83,608 84,059 88,542 0.51%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 16 16 - 3,225 3,225 32 - -
Div Payout % 2.66% 0.85% - 48.39% 748.26% 0.00% - -
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 89,235 90,558 90,590 88,171 83,608 84,059 88,542 0.51%
NOSH 161,250 161,250 161,250 161,250 161,250 161,249 161,250 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 -1.40% 2.52% 1.88% 5.20% -1.47% -2.61% 1.16% -
ROE 0.68% 2.09% 0.92% 7.56% 0.52% -0.18% 0.78% -
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 36.42 25.91 11.07 64.53 45.04 27.99 13.93 89.45%
EPS 0.38 1.17 0.52 4.13 0.27 -0.10 0.43 -7.88%
DPS 0.01 0.01 0.00 2.00 2.00 0.02 0.00 -
NAPS 0.5534 0.5616 0.5618 0.5468 0.5185 0.5213 0.5491 0.51%
Adjusted Per Share Value based on latest NOSH - 161,250
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 13.14 9.35 3.99 23.28 16.25 10.10 5.02 89.59%
EPS 0.14 0.42 0.19 1.49 0.10 -0.03 0.15 -4.48%
DPS 0.00 0.00 0.00 0.72 0.72 0.01 0.00 -
NAPS 0.1996 0.2026 0.2027 0.1973 0.1871 0.1881 0.1981 0.50%
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 0.605 0.835 0.85 0.37 0.365 0.55 0.585 -
P/RPS 1.66 3.22 7.68 0.57 0.81 1.96 4.20 -46.05%
P/EPS 160.98 71.28 164.54 8.95 136.56 -572.18 136.51 11.58%
EY 0.62 1.40 0.61 11.17 0.73 -0.17 0.73 -10.28%
DY 0.02 0.01 0.00 5.41 5.48 0.04 0.00 -
P/NAPS 1.09 1.49 1.51 0.68 0.70 1.06 1.07 1.23%
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 26/02/19 23/11/18 24/08/18 31/05/18 14/02/18 22/11/17 17/08/17 -
Price 0.70 0.725 0.94 0.685 0.38 0.495 0.595 -
P/RPS 1.92 2.80 8.49 1.06 0.84 1.77 4.27 -41.22%
P/EPS 186.26 61.89 181.96 16.58 142.17 -514.96 138.85 21.56%
EY 0.54 1.62 0.55 6.03 0.70 -0.19 0.72 -17.40%
DY 0.01 0.01 0.00 2.92 5.26 0.04 0.00 -
P/NAPS 1.26 1.29 1.67 1.25 0.73 0.95 1.08 10.79%

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