[HEXTECH] QoQ Cumulative Quarter Result on 30-Jun-2019 [#1]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
28-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Jun-2019 [#1]
Profit Trend
QoQ- -84.74%
YoY- -39.57%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 108,169 91,410 59,544 28,203 124,099 95,206 61,683 45.37%
PBT 49,179 10,064 5,497 2,381 13,747 11,742 7,676 244.56%
Tax -2,939 -3,011 -1,610 -759 -3,076 -2,329 -1,754 41.02%
NP 46,240 7,053 3,887 1,622 10,671 9,413 5,922 293.08%
-
NP to SH 46,312 7,075 3,903 1,631 10,687 9,430 5,925 293.36%
-
Tax Rate 5.98% 29.92% 29.29% 31.88% 22.38% 19.83% 22.85% -
Total Cost 61,929 84,357 55,657 26,581 113,428 85,793 55,761 7.23%
-
Net Worth 178,687 139,575 136,807 152,611 150,831 149,546 144,427 15.23%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - 202 - - - - -
Div Payout % - - 5.19% - - - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 178,687 139,575 136,807 152,611 150,831 149,546 144,427 15.23%
NOSH 126,998 126,998 126,998 125,410 125,410 124,225 123,761 1.73%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 42.75% 7.72% 6.53% 5.75% 8.60% 9.89% 9.60% -
ROE 25.92% 5.07% 2.85% 1.07% 7.09% 6.31% 4.10% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 85.35 72.04 47.01 22.55 100.38 77.03 49.97 42.84%
EPS 36.70 5.60 3.10 1.30 8.60 7.60 4.80 287.62%
DPS 0.00 0.00 0.16 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.10 1.08 1.22 1.22 1.21 1.17 13.23%
Adjusted Per Share Value based on latest NOSH - 125,410
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 5.26 4.44 2.89 1.37 6.03 4.63 3.00 45.35%
EPS 2.25 0.34 0.19 0.08 0.52 0.46 0.29 291.42%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.0868 0.0678 0.0665 0.0741 0.0733 0.0727 0.0702 15.18%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.51 0.66 0.705 0.81 0.88 0.685 0.58 -
P/RPS 0.60 0.92 1.50 3.59 0.88 0.89 1.16 -35.53%
P/EPS 1.40 11.84 22.88 62.12 10.18 8.98 12.08 -76.19%
EY 71.66 8.45 4.37 1.61 9.82 11.14 8.28 320.97%
DY 0.00 0.00 0.23 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.60 0.65 0.66 0.72 0.57 0.50 -19.65%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 30/06/20 26/02/20 25/11/19 28/08/19 29/05/19 25/02/19 26/11/18 -
Price 0.61 0.68 0.71 0.735 0.82 0.79 0.63 -
P/RPS 0.71 0.94 1.51 3.26 0.82 1.03 1.26 -31.75%
P/EPS 1.67 12.20 23.04 56.37 9.49 10.35 13.13 -74.67%
EY 59.91 8.20 4.34 1.77 10.54 9.66 7.62 294.89%
DY 0.00 0.00 0.23 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.62 0.66 0.60 0.67 0.65 0.54 -14.07%

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