[HYTEXIN] QoQ Cumulative Quarter Result on 31-Dec-2003 [#3]

Stock
[HYTEXIN] HYTEX INTEGRATED BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 269.21%
YoY- -27.82%
Quarter Report
Latest QR
Upcoming QR
HYTEXIN's Result
HYTEXIN's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 48,799 26,269 114,672 79,564 43,394 22,770 80,475 -28.29%
PBT 2,121 895 8,028 6,192 1,662 1,678 9,319 -62.62%
Tax -688 -388 -1,781 -1,503 -392 -473 -1,490 -40.17%
NP 1,433 507 6,247 4,689 1,270 1,205 7,829 -67.66%
-
NP to SH 1,433 507 6,247 4,689 1,270 1,205 7,829 -67.66%
-
Tax Rate 32.44% 43.35% 22.18% 24.27% 23.59% 28.19% 15.99% -
Total Cost 47,366 25,762 108,425 74,875 42,124 21,565 72,646 -24.74%
-
Net Worth 98,518 96,926 99,105 0 0 0 58,587 41.27%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - 1,501 1,498 - - - -
Div Payout % - - 24.04% 31.96% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 98,518 96,926 99,105 0 0 0 58,587 41.27%
NOSH 149,270 149,117 150,160 149,873 150,071 149,999 88,768 41.27%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 2.94% 1.93% 5.45% 5.89% 2.93% 5.29% 9.73% -
ROE 1.45% 0.52% 6.30% 0.00% 0.00% 0.00% 13.36% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 32.69 17.62 76.37 53.09 28.92 15.18 90.66 -49.24%
EPS 0.96 0.34 4.16 3.13 0.85 0.80 5.22 -67.56%
DPS 0.00 0.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 0.66 0.65 0.66 0.00 0.00 0.00 0.66 0.00%
Adjusted Per Share Value based on latest NOSH - 149,765
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 32.56 17.53 76.51 53.09 28.95 15.19 53.69 -28.28%
EPS 0.96 0.34 4.17 3.13 0.85 0.80 5.22 -67.56%
DPS 0.00 0.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 0.6573 0.6467 0.6612 0.00 0.00 0.00 0.3909 41.27%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.45 0.46 0.51 0.55 0.63 0.68 0.62 -
P/RPS 1.38 2.61 0.67 1.04 2.18 4.48 0.68 60.08%
P/EPS 46.87 135.29 12.26 17.58 74.44 84.65 7.03 253.01%
EY 2.13 0.74 8.16 5.69 1.34 1.18 14.23 -71.71%
DY 0.00 0.00 1.96 1.82 0.00 0.00 0.00 -
P/NAPS 0.68 0.71 0.77 0.00 0.00 0.00 0.94 -19.36%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 27/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 -
Price 0.44 0.46 0.47 0.57 0.59 0.65 0.67 -
P/RPS 1.35 2.61 0.62 1.07 2.04 4.28 0.74 49.13%
P/EPS 45.83 135.29 11.30 18.22 69.72 80.91 7.60 230.21%
EY 2.18 0.74 8.85 5.49 1.43 1.24 13.16 -69.73%
DY 0.00 0.00 2.13 1.75 0.00 0.00 0.00 -
P/NAPS 0.67 0.71 0.71 0.00 0.00 0.00 1.02 -24.37%

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