[HEXTECH] QoQ Cumulative Quarter Result on 31-Mar-2011 [#4]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- -23.85%
YoY- 273.46%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 77,171 49,211 25,454 91,953 70,157 47,800 23,452 120.75%
PBT -9,969 5,172 3,229 7,087 7,468 3,803 1,984 -
Tax -1,578 -820 -315 -1,575 -808 -555 -166 346.90%
NP -11,547 4,352 2,914 5,512 6,660 3,248 1,818 -
-
NP to SH -13,496 3,072 2,325 3,863 5,073 2,724 1,644 -
-
Tax Rate - 15.85% 9.76% 22.22% 10.82% 14.59% 8.37% -
Total Cost 88,718 44,859 22,540 86,441 63,497 44,552 21,634 155.54%
-
Net Worth 77,976 94,800 93,479 91,223 92,345 91,199 93,599 -11.43%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 77,976 94,800 93,479 91,223 92,345 91,199 93,599 -11.43%
NOSH 119,964 120,000 119,845 120,031 119,929 120,000 119,999 -0.01%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -14.96% 8.84% 11.45% 5.99% 9.49% 6.79% 7.75% -
ROE -17.31% 3.24% 2.49% 4.23% 5.49% 2.99% 1.76% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 64.33 41.01 21.24 76.61 58.50 39.83 19.54 120.82%
EPS -11.25 2.56 1.94 3.22 4.23 2.27 1.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.79 0.78 0.76 0.77 0.76 0.78 -11.41%
Adjusted Per Share Value based on latest NOSH - 119,603
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 4.25 2.71 1.40 5.07 3.87 2.63 1.29 120.93%
EPS -0.74 0.17 0.13 0.21 0.28 0.15 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.043 0.0522 0.0515 0.0503 0.0509 0.0503 0.0516 -11.41%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.41 0.36 0.34 0.45 0.40 0.52 0.53 -
P/RPS 0.64 0.88 1.60 0.59 0.68 1.31 2.71 -61.69%
P/EPS -3.64 14.06 17.53 13.98 9.46 22.91 38.69 -
EY -27.44 7.11 5.71 7.15 10.58 4.37 2.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.46 0.44 0.59 0.52 0.68 0.68 -4.95%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 25/11/11 23/08/11 25/05/11 22/02/11 24/11/10 25/08/10 -
Price 0.38 0.40 0.37 0.41 0.43 0.50 0.51 -
P/RPS 0.59 0.98 1.74 0.54 0.74 1.26 2.61 -62.79%
P/EPS -3.38 15.63 19.07 12.74 10.17 22.03 37.23 -
EY -29.61 6.40 5.24 7.85 9.84 4.54 2.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.51 0.47 0.54 0.56 0.66 0.65 -7.29%

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