[HEXZA] QoQ Cumulative Quarter Result on 31-Dec-2010 [#2]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 96.36%
YoY- -41.97%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 35,485 146,786 112,701 77,771 38,687 159,744 120,462 -55.69%
PBT 1,822 16,268 10,241 8,551 4,459 22,182 18,430 -78.58%
Tax -270 -2,832 -2,470 -1,976 -995 -5,028 -3,913 -83.14%
NP 1,552 13,436 7,771 6,575 3,464 17,154 14,517 -77.44%
-
NP to SH 1,269 12,104 6,776 5,777 2,942 15,894 13,553 -79.35%
-
Tax Rate 14.82% 17.41% 24.12% 23.11% 22.31% 22.67% 21.23% -
Total Cost 33,933 133,350 104,930 71,196 35,223 142,590 105,945 -53.15%
-
Net Worth 211,499 209,802 205,272 205,183 203,978 195,154 191,336 6.90%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 8,069 - - - 7,041 - -
Div Payout % - 66.67% - - - 44.30% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 211,499 209,802 205,272 205,183 203,978 195,154 191,336 6.90%
NOSH 211,499 201,733 199,294 199,206 196,133 201,189 199,308 4.03%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 4.37% 9.15% 6.90% 8.45% 8.95% 10.74% 12.05% -
ROE 0.60% 5.77% 3.30% 2.82% 1.44% 8.14% 7.08% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 16.78 72.76 56.55 39.04 19.72 79.40 60.44 -57.40%
EPS 0.60 6.00 3.40 2.90 1.50 7.90 6.80 -80.15%
DPS 0.00 4.00 0.00 0.00 0.00 3.50 0.00 -
NAPS 1.00 1.04 1.03 1.03 1.04 0.97 0.96 2.75%
Adjusted Per Share Value based on latest NOSH - 202,500
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 17.71 73.25 56.24 38.81 19.31 79.72 60.12 -55.69%
EPS 0.63 6.04 3.38 2.88 1.47 7.93 6.76 -79.41%
DPS 0.00 4.03 0.00 0.00 0.00 3.51 0.00 -
NAPS 1.0555 1.047 1.0244 1.024 1.018 0.9739 0.9549 6.89%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.57 0.60 0.62 0.62 0.62 0.58 0.58 -
P/RPS 3.40 0.82 1.10 1.59 3.14 0.73 0.96 132.16%
P/EPS 95.00 10.00 18.24 21.38 41.33 7.34 8.53 397.98%
EY 1.05 10.00 5.48 4.68 2.42 13.62 11.72 -79.94%
DY 0.00 6.67 0.00 0.00 0.00 6.03 0.00 -
P/NAPS 0.57 0.58 0.60 0.60 0.60 0.60 0.60 -3.35%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 26/08/11 26/05/11 24/02/11 19/11/10 25/08/10 18/05/10 -
Price 0.65 0.56 0.68 0.61 0.69 0.62 0.56 -
P/RPS 3.87 0.77 1.20 1.56 3.50 0.78 0.93 158.48%
P/EPS 108.33 9.33 20.00 21.03 46.00 7.85 8.24 456.16%
EY 0.92 10.71 5.00 4.75 2.17 12.74 12.14 -82.06%
DY 0.00 7.14 0.00 0.00 0.00 5.65 0.00 -
P/NAPS 0.65 0.54 0.66 0.59 0.66 0.64 0.58 7.88%

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