[HEXZA] QoQ Cumulative Quarter Result on 31-Jan-2003 [#4]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
31-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jan-2003 [#4]
Profit Trend
QoQ- -40.67%
YoY- -55.48%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Cumulative Result
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Revenue 91,644 58,899 28,950 98,433 74,707 49,626 23,831 144.85%
PBT 4,865 2,697 1,328 7,374 9,242 7,465 3,571 22.82%
Tax -1,215 -545 -486 -3,687 -3,028 -2,326 -915 20.74%
NP 3,650 2,152 842 3,687 6,214 5,139 2,656 23.53%
-
NP to SH 3,650 2,152 842 3,687 6,214 5,139 2,656 23.53%
-
Tax Rate 24.97% 20.21% 36.60% 50.00% 32.76% 31.16% 25.62% -
Total Cost 87,994 56,747 28,108 94,746 68,493 44,487 21,175 157.80%
-
Net Worth 122,095 121,130 118,645 119,392 121,772 120,465 105,780 10.00%
Dividend
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Div - - - 1,104 - - - -
Div Payout % - - - 29.94% - - - -
Equity
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Net Worth 122,095 121,130 118,645 119,392 121,772 120,465 105,780 10.00%
NOSH 128,521 128,862 127,575 128,379 128,181 128,154 114,978 7.68%
Ratio Analysis
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
NP Margin 3.98% 3.65% 2.91% 3.75% 8.32% 10.36% 11.15% -
ROE 2.99% 1.78% 0.71% 3.09% 5.10% 4.27% 2.51% -
Per Share
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 71.31 45.71 22.69 76.67 58.28 38.72 20.73 127.36%
EPS 2.84 1.67 0.66 2.87 4.85 4.01 2.31 14.72%
DPS 0.00 0.00 0.00 0.86 0.00 0.00 0.00 -
NAPS 0.95 0.94 0.93 0.93 0.95 0.94 0.92 2.15%
Adjusted Per Share Value based on latest NOSH - 128,589
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 45.74 29.39 14.45 49.12 37.28 24.77 11.89 144.91%
EPS 1.82 1.07 0.42 1.84 3.10 2.56 1.33 23.18%
DPS 0.00 0.00 0.00 0.55 0.00 0.00 0.00 -
NAPS 0.6093 0.6045 0.5921 0.5958 0.6077 0.6012 0.5279 10.00%
Price Multiplier on Financial Quarter End Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 -
Price 0.61 0.56 0.50 0.54 0.56 0.66 0.77 -
P/RPS 0.86 1.23 2.20 0.70 0.96 1.70 3.72 -62.23%
P/EPS 21.48 33.53 75.76 18.80 11.55 16.46 33.33 -25.32%
EY 4.66 2.98 1.32 5.32 8.66 6.08 3.00 34.01%
DY 0.00 0.00 0.00 1.59 0.00 0.00 0.00 -
P/NAPS 0.64 0.60 0.54 0.58 0.59 0.70 0.84 -16.53%
Price Multiplier on Announcement Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 31/12/03 22/09/03 23/06/03 31/03/03 31/12/02 30/09/02 24/06/02 -
Price 0.56 0.55 0.54 0.52 0.54 0.61 0.70 -
P/RPS 0.79 1.20 2.38 0.68 0.93 1.58 3.38 -61.95%
P/EPS 19.72 32.93 81.82 18.11 11.14 15.21 30.30 -24.84%
EY 5.07 3.04 1.22 5.52 8.98 6.57 3.30 33.04%
DY 0.00 0.00 0.00 1.65 0.00 0.00 0.00 -
P/NAPS 0.59 0.59 0.58 0.56 0.57 0.65 0.76 -15.49%

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