[HYTEXIN] QoQ Cumulative Quarter Result on 31-Dec-2010 [#3]

Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -147.24%
YoY- 17.61%
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 59,367 33,343 130,534 93,602 60,648 29,872 137,369 -42.80%
PBT -12,988 -6,624 -30,798 -12,257 -4,623 -5,139 -34,270 -47.59%
Tax 0 0 -497 -748 -637 -159 -305 -
NP -12,988 -6,624 -31,295 -13,005 -5,260 -5,298 -34,575 -47.90%
-
NP to SH -12,988 -6,624 -31,295 -13,005 -5,260 -5,298 -34,575 -47.90%
-
Tax Rate - - - - - - - -
Total Cost 72,355 39,967 161,829 106,607 65,908 35,170 171,944 -43.81%
-
Net Worth 92,985 103,406 114,027 43,499 50,951 52,529 58,512 36.14%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 92,985 103,406 114,027 43,499 50,951 52,529 58,512 36.14%
NOSH 149,976 149,864 150,035 149,999 149,857 150,084 150,032 -0.02%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -21.88% -19.87% -23.97% -13.89% -8.67% -17.74% -25.17% -
ROE -13.97% -6.41% -27.45% -29.90% -10.32% -10.09% -59.09% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 39.58 22.25 87.00 62.40 40.47 19.90 91.56 -42.79%
EPS -8.66 -4.42 -20.86 -8.67 -3.51 -3.53 -23.05 -47.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.69 0.76 0.29 0.34 0.35 0.39 36.17%
Adjusted Per Share Value based on latest NOSH - 150,096
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 39.61 22.25 87.09 62.45 40.46 19.93 91.65 -42.80%
EPS -8.67 -4.42 -20.88 -8.68 -3.51 -3.53 -23.07 -47.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6204 0.6899 0.7608 0.2902 0.34 0.3505 0.3904 36.13%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.17 0.17 0.17 0.18 0.12 0.16 0.20 -
P/RPS 0.43 0.76 0.20 0.29 0.30 0.80 0.22 56.26%
P/EPS -1.96 -3.85 -0.82 -2.08 -3.42 -4.53 -0.87 71.76%
EY -50.94 -26.00 -122.70 -48.17 -29.25 -22.06 -115.22 -41.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.25 0.22 0.62 0.35 0.46 0.51 -34.53%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 26/08/11 31/05/11 28/02/11 29/11/10 30/08/10 31/05/10 -
Price 0.16 0.17 0.17 0.19 0.20 0.13 0.18 -
P/RPS 0.40 0.76 0.20 0.30 0.49 0.65 0.20 58.67%
P/EPS -1.85 -3.85 -0.82 -2.19 -5.70 -3.68 -0.78 77.75%
EY -54.12 -26.00 -122.70 -45.63 -17.55 -27.15 -128.03 -43.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.25 0.22 0.66 0.59 0.37 0.46 -31.61%

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