[HEXZA] QoQ Cumulative Quarter Result on 31-Jan-2005 [#4]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
23-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jan-2005 [#4]
Profit Trend
QoQ- 45.39%
YoY- 71.61%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Cumulative Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 100,739 67,909 33,275 128,454 99,185 63,884 31,223 117.88%
PBT 12,043 9,333 3,393 12,077 8,245 5,415 2,251 204.96%
Tax -2,414 -2,142 -996 -3,855 -2,590 -1,831 -915 90.59%
NP 9,629 7,191 2,397 8,222 5,655 3,584 1,336 271.78%
-
NP to SH 9,026 6,817 2,397 8,222 5,655 3,584 1,336 256.13%
-
Tax Rate 20.04% 22.95% 29.35% 31.92% 31.41% 33.81% 40.65% -
Total Cost 91,110 60,718 30,878 120,232 93,530 60,300 29,887 109.81%
-
Net Worth 137,575 136,083 132,027 129,753 128,522 127,174 125,892 6.07%
Dividend
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Div - - - 1,156 - - - -
Div Payout % - - - 14.06% - - - -
Equity
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Net Worth 137,575 136,083 132,027 129,753 128,522 127,174 125,892 6.07%
NOSH 128,575 128,380 128,181 128,468 128,522 128,458 128,461 0.05%
Ratio Analysis
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
NP Margin 9.56% 10.59% 7.20% 6.40% 5.70% 5.61% 4.28% -
ROE 6.56% 5.01% 1.82% 6.34% 4.40% 2.82% 1.06% -
Per Share
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 78.35 52.90 25.96 99.99 77.17 49.73 24.31 117.72%
EPS 7.02 5.31 1.87 6.40 4.40 2.79 1.04 255.92%
DPS 0.00 0.00 0.00 0.90 0.00 0.00 0.00 -
NAPS 1.07 1.06 1.03 1.01 1.00 0.99 0.98 6.01%
Adjusted Per Share Value based on latest NOSH - 128,350
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 50.27 33.89 16.61 64.11 49.50 31.88 15.58 117.88%
EPS 4.50 3.40 1.20 4.10 2.82 1.79 0.67 254.74%
DPS 0.00 0.00 0.00 0.58 0.00 0.00 0.00 -
NAPS 0.6866 0.6791 0.6589 0.6475 0.6414 0.6347 0.6283 6.07%
Price Multiplier on Financial Quarter End Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 -
Price 0.48 0.47 0.48 0.51 0.47 0.50 0.55 -
P/RPS 0.61 0.89 1.85 0.51 0.61 1.01 2.26 -58.13%
P/EPS 6.84 8.85 25.67 7.97 10.68 17.92 52.88 -74.32%
EY 14.63 11.30 3.90 12.55 9.36 5.58 1.89 289.85%
DY 0.00 0.00 0.00 1.76 0.00 0.00 0.00 -
P/NAPS 0.45 0.44 0.47 0.50 0.47 0.51 0.56 -13.53%
Price Multiplier on Announcement Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 28/11/05 26/09/05 20/06/05 23/03/05 30/12/04 21/09/04 23/06/04 -
Price 0.47 0.47 0.48 0.54 0.53 0.50 0.50 -
P/RPS 0.60 0.89 1.85 0.54 0.69 1.01 2.06 -55.96%
P/EPS 6.70 8.85 25.67 8.44 12.05 17.92 48.08 -73.02%
EY 14.94 11.30 3.90 11.85 8.30 5.58 2.08 270.93%
DY 0.00 0.00 0.00 1.67 0.00 0.00 0.00 -
P/NAPS 0.44 0.44 0.47 0.53 0.53 0.51 0.51 -9.34%

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