[HEXZA] QoQ Cumulative Quarter Result on 31-Dec-2011 [#2]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
21-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 171.55%
YoY- -40.35%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 31,335 148,616 111,220 74,024 35,485 146,786 112,701 -57.30%
PBT 399 8,978 6,753 4,707 1,822 16,268 10,241 -88.43%
Tax 312 -2,176 -1,658 -793 -270 -2,832 -2,470 -
NP 711 6,802 5,095 3,914 1,552 13,436 7,771 -79.60%
-
NP to SH 672 5,962 4,471 3,446 1,269 12,104 6,776 -78.48%
-
Tax Rate -78.20% 24.24% 24.55% 16.85% 14.82% 17.41% 24.12% -
Total Cost 30,624 141,814 106,125 70,110 33,933 133,350 104,930 -55.90%
-
Net Worth 214,406 214,406 202,383 200,678 211,499 209,802 205,272 2.93%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - 8,015 - - - 8,069 - -
Div Payout % - 134.44% - - - 66.67% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 214,406 214,406 202,383 200,678 211,499 209,802 205,272 2.93%
NOSH 200,380 200,380 200,380 202,705 211,499 201,733 199,294 0.36%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 2.27% 4.58% 4.58% 5.29% 4.37% 9.15% 6.90% -
ROE 0.31% 2.78% 2.21% 1.72% 0.60% 5.77% 3.30% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 15.64 74.17 55.50 36.52 16.78 72.76 56.55 -57.45%
EPS 0.30 3.00 2.20 1.70 0.60 6.00 3.40 -80.09%
DPS 0.00 4.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 1.07 1.07 1.01 0.99 1.00 1.04 1.03 2.56%
Adjusted Per Share Value based on latest NOSH - 197,909
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 15.64 74.17 55.50 36.94 17.71 73.25 56.24 -57.29%
EPS 0.30 3.00 2.20 1.72 0.63 6.04 3.38 -80.01%
DPS 0.00 4.00 0.00 0.00 0.00 4.03 0.00 -
NAPS 1.07 1.07 1.01 1.0015 1.0555 1.047 1.0244 2.93%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.60 0.60 0.61 0.56 0.57 0.60 0.62 -
P/RPS 3.84 0.81 1.10 1.53 3.40 0.82 1.10 129.59%
P/EPS 178.91 20.17 27.34 32.94 95.00 10.00 18.24 356.31%
EY 0.56 4.96 3.66 3.04 1.05 10.00 5.48 -78.05%
DY 0.00 6.67 0.00 0.00 0.00 6.67 0.00 -
P/NAPS 0.56 0.56 0.60 0.57 0.57 0.58 0.60 -4.48%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 26/11/12 30/08/12 22/05/12 21/02/12 25/11/11 26/08/11 26/05/11 -
Price 0.63 0.62 0.58 0.62 0.65 0.56 0.68 -
P/RPS 4.03 0.84 1.04 1.70 3.87 0.77 1.20 123.76%
P/EPS 187.86 20.84 25.99 36.47 108.33 9.33 20.00 343.36%
EY 0.53 4.80 3.85 2.74 0.92 10.71 5.00 -77.51%
DY 0.00 6.45 0.00 0.00 0.00 7.14 0.00 -
P/NAPS 0.59 0.58 0.57 0.63 0.65 0.54 0.66 -7.18%

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