[HEXZA] QoQ Cumulative Quarter Result on 31-Dec-2008 [#2]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -79.58%
YoY- -87.94%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 39,591 166,433 131,022 98,596 61,133 177,064 127,204 -54.04%
PBT 6,416 7,937 4,662 2,052 8,508 27,879 21,463 -55.25%
Tax -1,221 -774 -1,629 -1,149 -1,705 -4,717 -3,796 -53.02%
NP 5,195 7,163 3,033 903 6,803 23,162 17,667 -55.74%
-
NP to SH 4,860 6,986 3,141 1,316 6,446 22,061 16,781 -56.19%
-
Tax Rate 19.03% 9.75% 34.94% 55.99% 20.04% 16.92% 17.69% -
Total Cost 34,396 159,270 127,989 97,693 54,330 153,902 109,537 -53.76%
-
Net Worth 192,374 183,632 150,437 131,599 189,433 182,528 176,987 5.70%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 5,987 - - - 3,939 - -
Div Payout % - 85.71% - - - 17.86% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 192,374 183,632 150,437 131,599 189,433 182,528 176,987 5.70%
NOSH 202,499 199,599 165,315 146,222 131,551 131,315 131,101 33.58%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 13.12% 4.30% 2.31% 0.92% 11.13% 13.08% 13.89% -
ROE 2.53% 3.80% 2.09% 1.00% 3.40% 12.09% 9.48% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 19.55 83.38 79.26 67.43 46.47 134.84 97.03 -65.59%
EPS 2.40 3.50 1.90 0.90 4.90 16.80 12.80 -67.20%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 0.95 0.92 0.91 0.90 1.44 1.39 1.35 -20.86%
Adjusted Per Share Value based on latest NOSH - 155,454
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 19.76 83.06 65.39 49.20 30.51 88.36 63.48 -54.03%
EPS 2.43 3.49 1.57 0.66 3.22 11.01 8.37 -56.12%
DPS 0.00 2.99 0.00 0.00 0.00 1.97 0.00 -
NAPS 0.9601 0.9164 0.7508 0.6568 0.9454 0.9109 0.8833 5.71%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.57 0.43 0.37 0.44 0.71 0.69 0.62 -
P/RPS 2.92 0.52 0.47 0.65 1.53 0.51 0.64 174.83%
P/EPS 23.75 12.29 19.47 48.89 14.49 4.11 4.84 188.48%
EY 4.21 8.14 5.14 2.05 6.90 24.35 20.65 -65.32%
DY 0.00 6.98 0.00 0.00 0.00 4.35 0.00 -
P/NAPS 0.60 0.47 0.41 0.49 0.49 0.50 0.46 19.35%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 20/11/09 28/08/09 29/05/09 27/02/09 21/11/08 29/08/08 30/05/08 -
Price 0.63 0.58 0.41 0.41 0.69 0.69 0.69 -
P/RPS 3.22 0.70 0.52 0.61 1.48 0.51 0.71 173.73%
P/EPS 26.25 16.57 21.58 45.56 14.08 4.11 5.39 187.03%
EY 3.81 6.03 4.63 2.20 7.10 24.35 18.55 -65.15%
DY 0.00 5.17 0.00 0.00 0.00 4.35 0.00 -
P/NAPS 0.66 0.63 0.45 0.46 0.48 0.50 0.51 18.73%

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