[HYTEXIN] QoQ Cumulative Quarter Result on 31-Mar-2004 [#4]

Stock
[HYTEXIN] HYTEX INTEGRATED BHD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 33.23%
YoY- -20.21%
Quarter Report
Latest QR
Upcoming QR
HYTEXIN's Result
HYTEXIN's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 105,106 48,799 26,269 114,672 79,564 43,394 22,770 175.94%
PBT 5,269 2,121 895 8,028 6,192 1,662 1,678 113.69%
Tax -1,755 -688 -388 -1,781 -1,503 -392 -473 138.71%
NP 3,514 1,433 507 6,247 4,689 1,270 1,205 103.45%
-
NP to SH 3,514 1,433 507 6,247 4,689 1,270 1,205 103.45%
-
Tax Rate 33.31% 32.44% 43.35% 22.18% 24.27% 23.59% 28.19% -
Total Cost 101,592 47,366 25,762 108,425 74,875 42,124 21,565 179.70%
-
Net Worth 99,112 98,518 96,926 99,105 0 0 0 -
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 1,501 - - 1,501 1,498 - - -
Div Payout % 42.74% - - 24.04% 31.96% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 99,112 98,518 96,926 99,105 0 0 0 -
NOSH 150,170 149,270 149,117 150,160 149,873 150,071 149,999 0.07%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 3.34% 2.94% 1.93% 5.45% 5.89% 2.93% 5.29% -
ROE 3.55% 1.45% 0.52% 6.30% 0.00% 0.00% 0.00% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 69.99 32.69 17.62 76.37 53.09 28.92 15.18 175.73%
EPS 2.34 0.96 0.34 4.16 3.13 0.85 0.80 103.86%
DPS 1.00 0.00 0.00 1.00 1.00 0.00 0.00 -
NAPS 0.66 0.66 0.65 0.66 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 150,312
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 70.13 32.56 17.53 76.51 53.09 28.95 15.19 175.98%
EPS 2.34 0.96 0.34 4.17 3.13 0.85 0.80 103.86%
DPS 1.00 0.00 0.00 1.00 1.00 0.00 0.00 -
NAPS 0.6613 0.6573 0.6467 0.6612 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.45 0.45 0.46 0.51 0.55 0.63 0.68 -
P/RPS 0.64 1.38 2.61 0.67 1.04 2.18 4.48 -72.51%
P/EPS 19.23 46.87 135.29 12.26 17.58 74.44 84.65 -62.60%
EY 5.20 2.13 0.74 8.16 5.69 1.34 1.18 167.58%
DY 2.22 0.00 0.00 1.96 1.82 0.00 0.00 -
P/NAPS 0.68 0.68 0.71 0.77 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 22/03/05 30/11/04 27/08/04 31/05/04 27/02/04 28/11/03 29/08/03 -
Price 0.40 0.44 0.46 0.47 0.57 0.59 0.65 -
P/RPS 0.57 1.35 2.61 0.62 1.07 2.04 4.28 -73.76%
P/EPS 17.09 45.83 135.29 11.30 18.22 69.72 80.91 -64.36%
EY 5.85 2.18 0.74 8.85 5.49 1.43 1.24 179.97%
DY 2.50 0.00 0.00 2.13 1.75 0.00 0.00 -
P/NAPS 0.61 0.67 0.71 0.71 0.00 0.00 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