[HEXTAR] QoQ Cumulative Quarter Result on 30-Sep-2008 [#4]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
30-Sep-2008 [#4]
Profit Trend
QoQ- 27.01%
YoY--%
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 65,236 39,112 16,939 100,897 76,385 -14.59%
PBT 6,066 3,011 542 10,524 8,239 -26.37%
Tax -1,227 -791 -44 -2,455 -1,461 -16.01%
NP 4,839 2,220 498 8,069 6,778 -28.60%
-
NP to SH 4,839 2,220 498 8,609 6,778 -28.60%
-
Tax Rate 20.23% 26.27% 8.12% 23.33% 17.73% -
Total Cost 60,397 36,892 16,441 92,828 69,607 -13.23%
-
Net Worth 69,328 0 0 65,448 0 -
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - 736 - -
Div Payout % - - - 8.56% - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 69,328 0 0 65,448 0 -
NOSH 70,028 32,080 12,266 12,279 12,278 470.35%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 7.42% 5.68% 2.94% 8.00% 8.87% -
ROE 6.98% 0.00% 0.00% 13.15% 0.00% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 93.16 121.92 138.10 821.69 622.08 -85.02%
EPS 6.91 6.92 4.06 70.11 55.20 -87.48%
DPS 0.00 0.00 0.00 6.00 0.00 -
NAPS 0.99 0.00 0.00 5.33 0.00 -
Adjusted Per Share Value based on latest NOSH - 12,281
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 1.67 1.00 0.43 2.58 1.95 -14.35%
EPS 0.12 0.06 0.01 0.22 0.17 -29.41%
DPS 0.00 0.00 0.00 0.02 0.00 -
NAPS 0.0177 0.00 0.00 0.0167 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 11/09/09 - - - - -
Price 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 -

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