[HEXTECH] QoQ Cumulative Quarter Result on 30-Sep-2013 [#2]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
15-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 32.75%
YoY- 54.19%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 34,132 120,609 92,725 62,011 31,794 102,395 80,472 -43.63%
PBT 4,520 17,197 16,162 11,624 8,332 13,161 9,533 -39.27%
Tax -912 -3,064 -2,897 -1,959 -1,056 -1,079 -721 17.01%
NP 3,608 14,133 13,265 9,665 7,276 12,082 8,812 -44.95%
-
NP to SH 3,595 14,048 13,213 9,632 7,256 11,995 8,735 -44.76%
-
Tax Rate 20.18% 17.82% 17.92% 16.85% 12.67% 8.20% 7.56% -
Total Cost 30,524 106,476 79,460 52,346 24,518 90,313 71,660 -43.47%
-
Net Worth 106,651 102,893 100,533 96,918 94,591 87,214 84,956 16.42%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 3,594 1,005,009 - - - - - -
Div Payout % 100.00% 7,154.11% - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 106,651 102,893 100,533 96,918 94,591 87,214 84,956 16.42%
NOSH 119,833 119,644 119,682 119,652 119,735 119,472 119,657 0.09%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 10.57% 11.72% 14.31% 15.59% 22.88% 11.80% 10.95% -
ROE 3.37% 13.65% 13.14% 9.94% 7.67% 13.75% 10.28% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 28.48 100.81 77.48 51.83 26.55 85.71 67.25 -43.69%
EPS 3.00 11.70 11.04 8.05 6.06 10.04 7.30 -44.81%
DPS 3.00 840.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.86 0.84 0.81 0.79 0.73 0.71 16.30%
Adjusted Per Share Value based on latest NOSH - 119,396
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 1.66 5.86 4.50 3.01 1.54 4.97 3.91 -43.60%
EPS 0.17 0.68 0.64 0.47 0.35 0.58 0.42 -45.37%
DPS 0.17 48.83 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0518 0.05 0.0488 0.0471 0.046 0.0424 0.0413 16.35%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.715 0.73 0.665 0.695 0.545 0.41 0.40 -
P/RPS 2.51 0.72 0.86 1.34 2.05 0.48 0.59 163.24%
P/EPS 23.83 6.22 6.02 8.63 8.99 4.08 5.48 167.13%
EY 4.20 16.08 16.60 11.58 11.12 24.49 18.25 -62.54%
DY 4.20 1,150.68 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.85 0.79 0.86 0.69 0.56 0.56 26.92%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 28/05/14 27/02/14 15/11/13 27/08/13 28/05/13 26/02/13 -
Price 0.86 0.775 0.70 0.78 0.565 0.50 0.395 -
P/RPS 3.02 0.77 0.90 1.51 2.13 0.58 0.59 197.89%
P/EPS 28.67 6.60 6.34 9.69 9.32 4.98 5.41 204.89%
EY 3.49 15.15 15.77 10.32 10.73 20.08 18.48 -67.18%
DY 3.49 1,083.87 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.90 0.83 0.96 0.72 0.68 0.56 44.37%

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