[HYTEXIN] QoQ Cumulative Quarter Result on 30-Sep-2012 [#2]

Stock
[HYTEXIN] HYTEX INTEGRATED BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -62.75%
YoY- 33.7%
Quarter Report
Latest QR
Upcoming QR
HYTEXIN's Result
HYTEXIN's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 7,773 53,962 43,564 26,978 13,165 96,679 81,423 -79.14%
PBT -4,403 -19,947 -9,559 -8,611 -5,291 -52,006 -26,060 -69.47%
Tax 0 -367 0 0 0 366 0 -
NP -4,403 -20,314 -9,559 -8,611 -5,291 -51,640 -26,060 -69.47%
-
NP to SH -4,403 -20,314 -9,559 -8,611 -5,291 -51,640 -26,060 -69.47%
-
Tax Rate - - - - - - - -
Total Cost 12,176 74,276 53,123 35,589 18,456 148,319 107,483 -76.61%
-
Net Worth 32,947 37,484 37,515 42,004 50,961 52,492 75,014 -42.24%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 32,947 37,484 37,515 42,004 50,961 52,492 75,014 -42.24%
NOSH 149,761 149,936 150,062 150,017 149,886 149,977 150,028 -0.11%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -56.64% -37.65% -21.94% -31.92% -40.19% -53.41% -32.01% -
ROE -13.36% -54.19% -25.48% -20.50% -10.38% -98.38% -34.74% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 5.19 35.99 29.03 17.98 8.78 64.46 54.27 -79.11%
EPS -2.94 -13.54 -6.37 -5.74 -3.53 -34.43 -17.37 -69.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.25 0.25 0.28 0.34 0.35 0.50 -42.17%
Adjusted Per Share Value based on latest NOSH - 150,226
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 5.19 36.00 29.07 18.00 8.78 64.51 54.33 -79.13%
EPS -2.94 -13.55 -6.38 -5.75 -3.53 -34.45 -17.39 -69.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2198 0.2501 0.2503 0.2803 0.34 0.3502 0.5005 -42.25%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.095 0.385 0.14 0.12 0.16 0.14 0.17 -
P/RPS 1.83 1.07 0.48 0.67 1.82 0.22 0.31 226.98%
P/EPS -3.23 -2.84 -2.20 -2.09 -4.53 -0.41 -0.98 121.63%
EY -30.95 -35.19 -45.50 -47.83 -22.06 -245.94 -102.18 -54.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 1.54 0.56 0.43 0.47 0.40 0.34 16.96%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 31/05/13 28/02/13 29/11/12 29/08/12 29/05/12 29/02/12 -
Price 0.085 0.375 0.23 0.14 0.12 0.14 0.12 -
P/RPS 1.64 1.04 0.79 0.78 1.37 0.22 0.22 282.07%
P/EPS -2.89 -2.77 -3.61 -2.44 -3.40 -0.41 -0.69 160.06%
EY -34.59 -36.13 -27.70 -41.00 -29.42 -245.94 -144.75 -61.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 1.50 0.92 0.50 0.35 0.40 0.24 38.26%

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