[HEXZA] QoQ Cumulative Quarter Result on 31-Mar-2009 [#3]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 138.68%
YoY- -81.28%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 77,607 39,591 166,433 131,022 98,596 61,133 177,064 -42.21%
PBT 13,204 6,416 7,937 4,662 2,052 8,508 27,879 -39.15%
Tax -2,605 -1,221 -774 -1,629 -1,149 -1,705 -4,717 -32.61%
NP 10,599 5,195 7,163 3,033 903 6,803 23,162 -40.53%
-
NP to SH 9,955 4,860 6,986 3,141 1,316 6,446 22,061 -41.08%
-
Tax Rate 19.73% 19.03% 9.75% 34.94% 55.99% 20.04% 16.92% -
Total Cost 67,008 34,396 159,270 127,989 97,693 54,330 153,902 -42.46%
-
Net Worth 187,153 192,374 183,632 150,437 131,599 189,433 182,528 1.67%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - 5,987 - - - 3,939 -
Div Payout % - - 85.71% - - - 17.86% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 187,153 192,374 183,632 150,437 131,599 189,433 182,528 1.67%
NOSH 199,100 202,499 199,599 165,315 146,222 131,551 131,315 31.87%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 13.66% 13.12% 4.30% 2.31% 0.92% 11.13% 13.08% -
ROE 5.32% 2.53% 3.80% 2.09% 1.00% 3.40% 12.09% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 38.98 19.55 83.38 79.26 67.43 46.47 134.84 -56.18%
EPS 5.00 2.40 3.50 1.90 0.90 4.90 16.80 -55.32%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 0.94 0.95 0.92 0.91 0.90 1.44 1.39 -22.90%
Adjusted Per Share Value based on latest NOSH - 202,777
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 38.73 19.76 83.06 65.39 49.20 30.51 88.36 -42.21%
EPS 4.97 2.43 3.49 1.57 0.66 3.22 11.01 -41.06%
DPS 0.00 0.00 2.99 0.00 0.00 0.00 1.97 -
NAPS 0.934 0.9601 0.9164 0.7508 0.6568 0.9454 0.9109 1.67%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.56 0.57 0.43 0.37 0.44 0.71 0.69 -
P/RPS 1.44 2.92 0.52 0.47 0.65 1.53 0.51 99.39%
P/EPS 11.20 23.75 12.29 19.47 48.89 14.49 4.11 94.74%
EY 8.93 4.21 8.14 5.14 2.05 6.90 24.35 -48.67%
DY 0.00 0.00 6.98 0.00 0.00 0.00 4.35 -
P/NAPS 0.60 0.60 0.47 0.41 0.49 0.49 0.50 12.88%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 20/11/09 28/08/09 29/05/09 27/02/09 21/11/08 29/08/08 -
Price 0.57 0.63 0.58 0.41 0.41 0.69 0.69 -
P/RPS 1.46 3.22 0.70 0.52 0.61 1.48 0.51 101.22%
P/EPS 11.40 26.25 16.57 21.58 45.56 14.08 4.11 97.04%
EY 8.77 3.81 6.03 4.63 2.20 7.10 24.35 -49.28%
DY 0.00 0.00 5.17 0.00 0.00 0.00 4.35 -
P/NAPS 0.61 0.66 0.63 0.45 0.46 0.48 0.50 14.13%

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