[HEXTECH] QoQ Cumulative Quarter Result on 31-Dec-2017 [#3]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
23-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 92.28%
YoY- -28.04%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 61,683 30,492 123,204 93,402 60,492 29,085 117,424 -34.87%
PBT 7,676 3,446 11,397 9,038 4,734 1,510 12,200 -26.55%
Tax -1,754 -742 -1,863 -1,546 -826 -341 -2,503 -21.08%
NP 5,922 2,704 9,534 7,492 3,908 1,169 9,697 -27.99%
-
NP to SH 5,925 2,699 9,415 7,397 3,847 1,142 9,544 -27.20%
-
Tax Rate 22.85% 21.53% 16.35% 17.11% 17.45% 22.58% 20.52% -
Total Cost 55,761 27,788 113,670 85,910 56,584 27,916 107,727 -35.50%
-
Net Worth 144,427 140,723 138,255 137,020 133,317 129,614 129,796 7.37%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 144,427 140,723 138,255 137,020 133,317 129,614 129,796 7.37%
NOSH 123,761 123,761 123,761 123,761 123,761 123,761 123,761 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 9.60% 8.87% 7.74% 8.02% 6.46% 4.02% 8.26% -
ROE 4.10% 1.92% 6.81% 5.40% 2.89% 0.88% 7.35% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 49.97 24.70 99.81 75.66 49.00 23.56 94.99 -34.80%
EPS 4.80 2.20 7.60 6.00 3.10 0.90 7.80 -27.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.14 1.12 1.11 1.08 1.05 1.05 7.47%
Adjusted Per Share Value based on latest NOSH - 123,761
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 3.40 1.68 6.79 5.15 3.33 1.60 6.47 -34.85%
EPS 0.33 0.15 0.52 0.41 0.21 0.06 0.53 -27.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0796 0.0776 0.0762 0.0755 0.0735 0.0714 0.0715 7.40%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.58 0.56 0.66 0.685 0.76 0.94 1.06 -
P/RPS 1.16 2.27 0.66 0.91 1.55 3.99 1.12 2.36%
P/EPS 12.08 25.61 8.65 11.43 24.39 101.61 13.73 -8.17%
EY 8.28 3.90 11.56 8.75 4.10 0.98 7.28 8.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.49 0.59 0.62 0.70 0.90 1.01 -37.39%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 26/11/18 27/08/18 28/05/18 23/02/18 21/11/17 23/08/17 30/05/17 -
Price 0.63 0.60 0.68 0.72 0.70 0.78 0.975 -
P/RPS 1.26 2.43 0.68 0.95 1.43 3.31 1.03 14.36%
P/EPS 13.13 27.44 8.92 12.02 22.46 84.31 12.63 2.61%
EY 7.62 3.64 11.22 8.32 4.45 1.19 7.92 -2.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.53 0.61 0.65 0.65 0.74 0.93 -30.37%

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