[HEXZA] QoQ Cumulative Quarter Result on 31-Dec-2009 [#2]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 104.84%
YoY- 656.46%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 38,687 159,744 120,462 77,607 39,591 166,433 131,022 -55.62%
PBT 4,459 22,182 18,430 13,204 6,416 7,937 4,662 -2.92%
Tax -995 -5,028 -3,913 -2,605 -1,221 -774 -1,629 -27.98%
NP 3,464 17,154 14,517 10,599 5,195 7,163 3,033 9.25%
-
NP to SH 2,942 15,894 13,553 9,955 4,860 6,986 3,141 -4.26%
-
Tax Rate 22.31% 22.67% 21.23% 19.73% 19.03% 9.75% 34.94% -
Total Cost 35,223 142,590 105,945 67,008 34,396 159,270 127,989 -57.65%
-
Net Worth 203,978 195,154 191,336 187,153 192,374 183,632 150,437 22.48%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 7,041 - - - 5,987 - -
Div Payout % - 44.30% - - - 85.71% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 203,978 195,154 191,336 187,153 192,374 183,632 150,437 22.48%
NOSH 196,133 201,189 199,308 199,100 202,499 199,599 165,315 12.05%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 8.95% 10.74% 12.05% 13.66% 13.12% 4.30% 2.31% -
ROE 1.44% 8.14% 7.08% 5.32% 2.53% 3.80% 2.09% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 19.72 79.40 60.44 38.98 19.55 83.38 79.26 -60.40%
EPS 1.50 7.90 6.80 5.00 2.40 3.50 1.90 -14.56%
DPS 0.00 3.50 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.04 0.97 0.96 0.94 0.95 0.92 0.91 9.30%
Adjusted Per Share Value based on latest NOSH - 203,800
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 19.31 79.72 60.12 38.73 19.76 83.06 65.39 -55.62%
EPS 1.47 7.93 6.76 4.97 2.43 3.49 1.57 -4.28%
DPS 0.00 3.51 0.00 0.00 0.00 2.99 0.00 -
NAPS 1.018 0.9739 0.9549 0.934 0.9601 0.9164 0.7508 22.48%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.62 0.58 0.58 0.56 0.57 0.43 0.37 -
P/RPS 3.14 0.73 0.96 1.44 2.92 0.52 0.47 254.31%
P/EPS 41.33 7.34 8.53 11.20 23.75 12.29 19.47 65.09%
EY 2.42 13.62 11.72 8.93 4.21 8.14 5.14 -39.45%
DY 0.00 6.03 0.00 0.00 0.00 6.98 0.00 -
P/NAPS 0.60 0.60 0.60 0.60 0.60 0.47 0.41 28.86%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 19/11/10 25/08/10 18/05/10 25/02/10 20/11/09 28/08/09 29/05/09 -
Price 0.69 0.62 0.56 0.57 0.63 0.58 0.41 -
P/RPS 3.50 0.78 0.93 1.46 3.22 0.70 0.52 256.07%
P/EPS 46.00 7.85 8.24 11.40 26.25 16.57 21.58 65.55%
EY 2.17 12.74 12.14 8.77 3.81 6.03 4.63 -39.63%
DY 0.00 5.65 0.00 0.00 0.00 5.17 0.00 -
P/NAPS 0.66 0.64 0.58 0.61 0.66 0.63 0.45 29.05%

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