[HEXTAR] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 111.55%
YoY- -26.93%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 59,266 28,023 94,539 71,352 45,786 22,804 96,378 -27.70%
PBT 2,077 897 3,081 2,544 1,273 750 4,781 -42.66%
Tax -785 -377 -962 -786 -442 -302 -1,268 -27.38%
NP 1,292 520 2,119 1,758 831 448 3,513 -48.69%
-
NP to SH 1,292 520 2,119 1,758 831 448 3,513 -48.69%
-
Tax Rate 37.79% 42.03% 31.22% 30.90% 34.72% 40.27% 26.52% -
Total Cost 57,974 27,503 92,420 69,594 44,955 22,356 92,865 -26.97%
-
Net Worth 96,370 95,510 90,383 89,897 91,109 90,595 91,078 3.84%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 96,370 95,510 90,383 89,897 91,109 90,595 91,078 3.84%
NOSH 105,901 106,122 100,426 99,886 100,120 99,555 100,085 3.84%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 2.18% 1.86% 2.24% 2.46% 1.81% 1.96% 3.65% -
ROE 1.34% 0.54% 2.34% 1.96% 0.91% 0.49% 3.86% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 55.96 26.41 94.14 71.43 45.73 22.91 96.30 -30.38%
EPS 1.22 0.49 2.11 1.76 0.83 0.45 3.51 -50.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.90 0.90 0.90 0.91 0.91 0.91 0.00%
Adjusted Per Share Value based on latest NOSH - 99,677
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 1.52 0.72 2.42 1.82 1.17 0.58 2.46 -27.47%
EPS 0.03 0.01 0.05 0.04 0.02 0.01 0.09 -51.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0246 0.0244 0.0231 0.023 0.0233 0.0232 0.0233 3.68%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.65 0.74 0.795 0.91 0.855 0.655 0.63 -
P/RPS 1.16 2.80 0.84 1.27 1.87 2.86 0.65 47.18%
P/EPS 53.28 151.02 37.68 51.70 103.01 145.56 17.95 106.67%
EY 1.88 0.66 2.65 1.93 0.97 0.69 5.57 -51.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.82 0.88 1.01 0.94 0.72 0.69 1.92%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 27/02/15 01/12/14 28/08/14 29/05/14 28/02/14 29/11/13 -
Price 0.565 0.69 0.75 0.805 0.835 0.735 0.625 -
P/RPS 1.01 2.61 0.80 1.13 1.83 3.21 0.65 34.19%
P/EPS 46.31 140.82 35.55 45.74 100.60 163.33 17.81 89.20%
EY 2.16 0.71 2.81 2.19 0.99 0.61 5.62 -47.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.77 0.83 0.89 0.92 0.81 0.69 -6.88%

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