[HYTEXIN] QoQ Cumulative Quarter Result on 30-Sep-2004 [#2]

Stock
[HYTEXIN] HYTEX INTEGRATED BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 182.64%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HYTEXIN's Result
HYTEXIN's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 33,380 147,906 105,106 48,799 26,269 114,672 79,564 -43.98%
PBT -3,186 7,738 5,269 2,121 895 8,028 6,192 -
Tax -554 -2,861 -1,755 -688 -388 -1,781 -1,503 -48.62%
NP -3,740 4,877 3,514 1,433 507 6,247 4,689 -
-
NP to SH -3,740 4,877 3,514 1,433 507 6,247 4,689 -
-
Tax Rate - 36.97% 33.31% 32.44% 43.35% 22.18% 24.27% -
Total Cost 37,120 143,029 101,592 47,366 25,762 108,425 74,875 -37.38%
-
Net Worth 97,630 100,541 99,112 98,518 96,926 99,105 0 -
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - 1,500 1,501 - - 1,501 1,498 -
Div Payout % - 30.77% 42.74% - - 24.04% 31.96% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 97,630 100,541 99,112 98,518 96,926 99,105 0 -
NOSH 150,200 150,061 150,170 149,270 149,117 150,160 149,873 0.14%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -11.20% 3.30% 3.34% 2.94% 1.93% 5.45% 5.89% -
ROE -3.83% 4.85% 3.55% 1.45% 0.52% 6.30% 0.00% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 22.22 98.56 69.99 32.69 17.62 76.37 53.09 -44.07%
EPS -2.49 3.25 2.34 0.96 0.34 4.16 3.13 -
DPS 0.00 1.00 1.00 0.00 0.00 1.00 1.00 -
NAPS 0.65 0.67 0.66 0.66 0.65 0.66 0.00 -
Adjusted Per Share Value based on latest NOSH - 149,354
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 22.27 98.68 70.13 32.56 17.53 76.51 53.09 -43.99%
EPS -2.50 3.25 2.34 0.96 0.34 4.17 3.13 -
DPS 0.00 1.00 1.00 0.00 0.00 1.00 1.00 -
NAPS 0.6514 0.6708 0.6613 0.6573 0.6467 0.6612 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.38 0.39 0.45 0.45 0.46 0.51 0.55 -
P/RPS 1.71 0.40 0.64 1.38 2.61 0.67 1.04 39.34%
P/EPS -15.26 12.00 19.23 46.87 135.29 12.26 17.58 -
EY -6.55 8.33 5.20 2.13 0.74 8.16 5.69 -
DY 0.00 2.56 2.22 0.00 0.00 1.96 1.82 -
P/NAPS 0.58 0.58 0.68 0.68 0.71 0.77 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 06/06/05 22/03/05 30/11/04 27/08/04 31/05/04 27/02/04 -
Price 0.35 0.38 0.40 0.44 0.46 0.47 0.57 -
P/RPS 1.57 0.39 0.57 1.35 2.61 0.62 1.07 29.15%
P/EPS -14.06 11.69 17.09 45.83 135.29 11.30 18.22 -
EY -7.11 8.55 5.85 2.18 0.74 8.85 5.49 -
DY 0.00 2.63 2.50 0.00 0.00 2.13 1.75 -
P/NAPS 0.54 0.57 0.61 0.67 0.71 0.71 0.00 -

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