[HEXIND] QoQ Cumulative Quarter Result on 30-Nov-2020 [#1]

Stock
[HEXIND] HEXTAR INDUSTRIES BERHAD
Announcement Date
22-Jan-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2021
Quarter
30-Nov-2020 [#1]
Profit Trend
QoQ- 107.91%
YoY- 460.71%
Quarter Report
Latest QR
Upcoming QR
HEXIND's Result
HEXIND's Financial Summary
View:
Show?
Cumulative Result
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Revenue 123,044 93,079 57,783 37,492 121,286 84,070 54,791 71.23%
PBT 537 925 -407 1,196 -7,750 -3,558 -3,036 -
Tax 1,379 782 1,156 -517 -74 -41 -4 -
NP 1,916 1,707 749 679 -7,824 -3,599 -3,040 -
-
NP to SH 1,642 1,410 469 628 -7,937 -3,683 -2,916 -
-
Tax Rate -256.80% -84.54% - 43.23% - - - -
Total Cost 121,128 91,372 57,034 36,813 129,110 87,669 57,831 63.48%
-
Net Worth 79,879 79,637 78,438 78,604 78,049 82,271 83,049 -2.55%
Dividend
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Net Worth 79,879 79,637 78,438 78,604 78,049 82,271 83,049 -2.55%
NOSH 185,972 185,972 555,511 555,511 555,511 555,511 555,511 -51.69%
Ratio Analysis
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
NP Margin 1.56% 1.83% 1.30% 1.81% -6.45% -4.28% -5.55% -
ROE 2.06% 1.77% 0.60% 0.80% -10.17% -4.48% -3.51% -
Per Share
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
RPS 66.33 50.21 10.40 6.75 21.83 15.13 9.86 255.12%
EPS 0.89 0.76 0.08 0.11 -1.43 -0.66 -0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4306 0.4296 0.1412 0.1415 0.1405 0.1481 0.1495 102.04%
Adjusted Per Share Value based on latest NOSH - 555,511
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
RPS 4.48 3.39 2.10 1.36 4.41 3.06 1.99 71.51%
EPS 0.06 0.05 0.02 0.02 -0.29 -0.13 -0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0291 0.029 0.0286 0.0286 0.0284 0.0299 0.0302 -2.43%
Price Multiplier on Financial Quarter End Date
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Date 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 29/05/20 28/02/20 -
Price 0.335 0.235 0.095 0.09 0.125 0.09 0.085 -
P/RPS 0.51 0.47 0.91 1.33 0.57 0.59 0.86 -29.34%
P/EPS 37.85 30.90 112.52 79.61 -8.75 -13.57 -16.19 -
EY 2.64 3.24 0.89 1.26 -11.43 -7.37 -6.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.55 0.67 0.64 0.89 0.61 0.57 23.18%
Price Multiplier on Announcement Date
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Date 22/10/21 23/07/21 22/04/21 22/01/21 23/10/20 24/07/20 19/05/20 -
Price 0.16 0.31 0.26 0.10 0.10 0.10 0.09 -
P/RPS 0.24 0.62 2.50 1.48 0.46 0.66 0.91 -58.77%
P/EPS 18.08 40.76 307.96 88.46 -7.00 -15.08 -17.15 -
EY 5.53 2.45 0.32 1.13 -14.29 -6.63 -5.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.72 1.84 0.71 0.71 0.68 0.60 -27.48%

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