[HEXTECH] QoQ Cumulative Quarter Result on 30-Sep-2016 [#2]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- 90.18%
YoY- -16.18%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 29,085 117,424 90,359 60,783 29,739 125,696 93,942 -54.26%
PBT 1,510 12,200 12,281 7,840 4,197 16,788 13,222 -76.49%
Tax -341 -2,503 -1,886 -1,402 -811 -449 -222 33.16%
NP 1,169 9,697 10,395 6,438 3,386 16,339 13,000 -79.95%
-
NP to SH 1,142 9,544 10,279 6,352 3,340 16,229 12,929 -80.19%
-
Tax Rate 22.58% 20.52% 15.36% 17.88% 19.32% 2.67% 1.68% -
Total Cost 27,916 107,727 79,964 54,345 26,353 109,357 80,942 -50.85%
-
Net Worth 129,614 129,796 128,224 124,596 123,703 118,361 114,653 8.52%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 129,614 129,796 128,224 124,596 123,703 118,361 114,653 8.52%
NOSH 123,761 123,761 122,438 122,153 123,703 122,022 121,971 0.97%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 4.02% 8.26% 11.50% 10.59% 11.39% 13.00% 13.84% -
ROE 0.88% 7.35% 8.02% 5.10% 2.70% 13.71% 11.28% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 23.56 94.99 73.99 49.76 24.04 103.01 77.02 -54.63%
EPS 0.90 7.80 8.40 5.20 2.70 13.30 10.60 -80.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.05 1.05 1.02 1.00 0.97 0.94 7.66%
Adjusted Per Share Value based on latest NOSH - 120,480
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 1.41 5.70 4.39 2.95 1.44 6.11 4.56 -54.30%
EPS 0.06 0.46 0.50 0.31 0.16 0.79 0.63 -79.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.063 0.0631 0.0623 0.0605 0.0601 0.0575 0.0557 8.56%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.94 1.06 0.66 0.72 0.73 0.78 0.805 -
P/RPS 3.99 1.12 0.89 1.45 3.04 0.76 1.05 143.71%
P/EPS 101.61 13.73 7.84 13.85 27.04 5.86 7.59 464.69%
EY 0.98 7.28 12.75 7.22 3.70 17.05 13.17 -82.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.01 0.63 0.71 0.73 0.80 0.86 3.08%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 23/08/17 30/05/17 22/02/17 23/11/16 25/08/16 26/05/16 24/02/16 -
Price 0.78 0.975 1.24 0.70 0.73 0.77 0.80 -
P/RPS 3.31 1.03 1.68 1.41 3.04 0.75 1.04 116.52%
P/EPS 84.31 12.63 14.73 13.46 27.04 5.79 7.55 400.33%
EY 1.19 7.92 6.79 7.43 3.70 17.27 13.25 -79.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.93 1.18 0.69 0.73 0.79 0.85 -8.83%

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