[HEXZA] QoQ Cumulative Quarter Result on 31-Dec-2013 [#2]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 255.78%
YoY- 117.05%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 39,261 145,341 103,264 67,725 31,440 124,557 91,963 -43.27%
PBT 6,173 10,747 6,318 4,601 1,193 10,073 3,526 45.20%
Tax -1,396 -2,164 -1,148 -843 -166 -1,191 -729 54.14%
NP 4,777 8,583 5,170 3,758 1,027 8,882 2,797 42.83%
-
NP to SH 4,157 8,079 4,961 3,629 1,020 8,475 2,445 42.40%
-
Tax Rate 22.61% 20.14% 18.17% 18.32% 13.91% 11.82% 20.67% -
Total Cost 34,484 136,758 98,094 63,967 30,413 115,675 89,166 -46.88%
-
Net Worth 220,418 216,410 210,399 210,399 214,406 214,406 208,395 3.80%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 8,015 - - - 8,015 - -
Div Payout % - 99.21% - - - 94.57% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 220,418 216,410 210,399 210,399 214,406 214,406 208,395 3.80%
NOSH 200,380 200,380 200,380 200,380 200,380 200,380 200,380 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 12.17% 5.91% 5.01% 5.55% 3.27% 7.13% 3.04% -
ROE 1.89% 3.73% 2.36% 1.72% 0.48% 3.95% 1.17% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 19.59 72.53 51.53 33.80 15.69 62.16 45.89 -43.27%
EPS 2.10 4.00 2.50 1.80 0.50 4.20 1.20 45.17%
DPS 0.00 4.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 1.10 1.08 1.05 1.05 1.07 1.07 1.04 3.80%
Adjusted Per Share Value based on latest NOSH - 200,380
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 19.59 72.53 51.53 33.80 15.69 62.16 45.89 -43.27%
EPS 2.10 4.00 2.50 1.80 0.50 4.20 1.20 45.17%
DPS 0.00 4.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 1.10 1.08 1.05 1.05 1.07 1.07 1.04 3.80%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.81 0.745 0.69 0.655 0.61 0.56 0.565 -
P/RPS 4.13 1.03 1.34 1.94 3.89 0.90 1.23 124.06%
P/EPS 39.04 18.48 27.87 36.17 119.84 13.24 46.30 -10.73%
EY 2.56 5.41 3.59 2.76 0.83 7.55 2.16 11.98%
DY 0.00 5.37 0.00 0.00 0.00 7.14 0.00 -
P/NAPS 0.74 0.69 0.66 0.62 0.57 0.52 0.54 23.35%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 21/11/14 27/08/14 28/05/14 26/02/14 08/11/13 28/08/13 22/05/13 -
Price 0.795 0.815 0.74 0.70 0.78 0.565 0.58 -
P/RPS 4.06 1.12 1.44 2.07 4.97 0.91 1.26 118.00%
P/EPS 38.32 20.21 29.89 38.65 153.23 13.36 47.53 -13.36%
EY 2.61 4.95 3.35 2.59 0.65 7.49 2.10 15.58%
DY 0.00 4.91 0.00 0.00 0.00 7.08 0.00 -
P/NAPS 0.72 0.75 0.70 0.67 0.73 0.53 0.56 18.22%

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