[HEXZA] QoQ Cumulative Quarter Result on 31-Mar-2006

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Cumulative Result
31/07/06 30/06/06 30/04/06 31/03/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 75,508 0 33,724 0 130,097 100,739 67,909 11.18%
PBT 9,269 0 3,902 0 13,540 12,043 9,333 -0.68%
Tax -1,244 0 -964 0 -2,485 -2,414 -2,142 -41.92%
NP 8,025 0 2,938 0 11,055 9,629 7,191 11.59%
-
NP to SH 7,770 0 2,938 0 10,402 9,026 6,817 13.97%
-
Tax Rate 13.42% - 24.71% - 18.35% 20.04% 22.95% -
Total Cost 67,483 0 30,786 0 119,042 91,110 60,718 11.14%
-
Net Worth 147,694 143,692 143,692 0 141,261 137,575 136,083 8.53%
Dividend
31/07/06 30/06/06 30/04/06 31/03/06 31/01/06 31/10/05 31/07/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/06 30/06/06 30/04/06 31/03/06 31/01/06 31/10/05 31/07/05 CAGR
Net Worth 147,694 143,692 143,692 0 141,261 137,575 136,083 8.53%
NOSH 128,429 128,296 128,296 128,419 128,419 128,575 128,380 0.03%
Ratio Analysis
31/07/06 30/06/06 30/04/06 31/03/06 31/01/06 31/10/05 31/07/05 CAGR
NP Margin 10.63% 0.00% 8.71% 0.00% 8.50% 9.56% 10.59% -
ROE 5.26% 0.00% 2.04% 0.00% 7.36% 6.56% 5.01% -
Per Share
31/07/06 30/06/06 30/04/06 31/03/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 58.79 0.00 26.29 0.00 101.31 78.35 52.90 11.13%
EPS 6.05 0.00 2.29 0.00 8.10 7.02 5.31 13.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.12 1.12 0.00 1.10 1.07 1.06 8.49%
Adjusted Per Share Value based on latest NOSH - 128,598
31/07/06 30/06/06 30/04/06 31/03/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 37.68 0.00 16.83 0.00 64.93 50.27 33.89 11.18%
EPS 3.88 0.00 1.47 0.00 5.19 4.50 3.40 14.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7371 0.7171 0.7171 0.00 0.705 0.6866 0.6791 8.54%
Price Multiplier on Financial Quarter End Date
31/07/06 30/06/06 30/04/06 31/03/06 31/01/06 31/10/05 31/07/05 CAGR
Date 31/07/06 30/06/06 28/04/06 31/03/06 27/01/06 31/10/05 29/07/05 -
Price 0.49 0.49 0.52 0.50 0.47 0.48 0.47 -
P/RPS 0.83 0.00 1.98 0.00 0.46 0.61 0.89 -6.74%
P/EPS 8.10 0.00 22.71 0.00 5.80 6.84 8.85 -8.47%
EY 12.35 0.00 4.40 0.00 17.23 14.63 11.30 9.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.44 0.46 0.00 0.43 0.45 0.44 -2.27%
Price Multiplier on Announcement Date
31/07/06 30/06/06 30/04/06 31/03/06 31/01/06 31/10/05 31/07/05 CAGR
Date 22/09/06 - 26/06/06 - 29/03/06 28/11/05 26/09/05 -
Price 0.52 0.00 0.50 0.00 0.51 0.47 0.47 -
P/RPS 0.88 0.00 1.90 0.00 0.50 0.60 0.89 -1.12%
P/EPS 8.60 0.00 21.83 0.00 6.30 6.70 8.85 -2.82%
EY 11.63 0.00 4.58 0.00 15.88 14.94 11.30 2.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.00 0.45 0.00 0.46 0.44 0.44 2.27%

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