[HYTEXIN] QoQ Cumulative Quarter Result on 30-Jun-2012 [#1]

Stock
[HYTEXIN] HYTEX INTEGRATED BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 89.75%
YoY- 20.12%
Quarter Report
Latest QR
Upcoming QR
HYTEXIN's Result
HYTEXIN's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 53,962 43,564 26,978 13,165 96,679 81,423 59,367 -6.16%
PBT -19,947 -9,559 -8,611 -5,291 -52,006 -26,060 -12,988 33.07%
Tax -367 0 0 0 366 0 0 -
NP -20,314 -9,559 -8,611 -5,291 -51,640 -26,060 -12,988 34.70%
-
NP to SH -20,314 -9,559 -8,611 -5,291 -51,640 -26,060 -12,988 34.70%
-
Tax Rate - - - - - - - -
Total Cost 74,276 53,123 35,589 18,456 148,319 107,483 72,355 1.76%
-
Net Worth 37,484 37,515 42,004 50,961 52,492 75,014 92,985 -45.39%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 37,484 37,515 42,004 50,961 52,492 75,014 92,985 -45.39%
NOSH 149,936 150,062 150,017 149,886 149,977 150,028 149,976 -0.01%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -37.65% -21.94% -31.92% -40.19% -53.41% -32.01% -21.88% -
ROE -54.19% -25.48% -20.50% -10.38% -98.38% -34.74% -13.97% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 35.99 29.03 17.98 8.78 64.46 54.27 39.58 -6.13%
EPS -13.54 -6.37 -5.74 -3.53 -34.43 -17.37 -8.66 34.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.25 0.28 0.34 0.35 0.50 0.62 -45.39%
Adjusted Per Share Value based on latest NOSH - 149,886
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 36.00 29.07 18.00 8.78 64.51 54.33 39.61 -6.16%
EPS -13.55 -6.38 -5.75 -3.53 -34.45 -17.39 -8.67 34.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2501 0.2503 0.2803 0.34 0.3502 0.5005 0.6204 -45.39%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.385 0.14 0.12 0.16 0.14 0.17 0.17 -
P/RPS 1.07 0.48 0.67 1.82 0.22 0.31 0.43 83.52%
P/EPS -2.84 -2.20 -2.09 -4.53 -0.41 -0.98 -1.96 28.01%
EY -35.19 -45.50 -47.83 -22.06 -245.94 -102.18 -50.94 -21.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 0.56 0.43 0.47 0.40 0.34 0.27 218.89%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 28/02/13 29/11/12 29/08/12 29/05/12 29/02/12 30/11/11 -
Price 0.375 0.23 0.14 0.12 0.14 0.12 0.16 -
P/RPS 1.04 0.79 0.78 1.37 0.22 0.22 0.40 88.97%
P/EPS -2.77 -3.61 -2.44 -3.40 -0.41 -0.69 -1.85 30.84%
EY -36.13 -27.70 -41.00 -29.42 -245.94 -144.75 -54.12 -23.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 0.92 0.50 0.35 0.40 0.24 0.26 221.32%

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