[HEXTAR] QoQ Cumulative Quarter Result on 30-Sep-2009 [#4]

Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Sep-2009 [#4]
Profit Trend
QoQ- 25.5%
YoY- -29.46%
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 65,774 43,875 22,944 88,580 65,236 39,112 16,939 147.66%
PBT 3,786 2,194 1,399 7,530 6,066 3,011 542 266.71%
Tax -997 -655 -362 -1,457 -1,227 -791 -44 705.33%
NP 2,789 1,539 1,037 6,073 4,839 2,220 498 216.36%
-
NP to SH 2,789 1,539 1,037 6,073 4,839 2,220 498 216.36%
-
Tax Rate 26.33% 29.85% 25.88% 19.35% 20.23% 26.27% 8.12% -
Total Cost 62,985 42,336 21,907 82,507 60,397 36,892 16,441 145.43%
-
Net Worth 76,717 78,553 77,376 76,762 69,328 0 0 -
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 76,717 78,553 77,376 76,762 69,328 0 0 -
NOSH 79,914 80,156 79,769 79,960 70,028 32,080 12,266 250.02%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 4.24% 3.51% 4.52% 6.86% 7.42% 5.68% 2.94% -
ROE 3.64% 1.96% 1.34% 7.91% 6.98% 0.00% 0.00% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 82.31 54.74 28.76 110.78 93.16 121.92 138.10 -29.24%
EPS 3.49 1.92 1.30 11.74 6.91 6.92 4.06 -9.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.98 0.97 0.96 0.99 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 79,870
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 1.68 1.12 0.59 2.27 1.67 1.00 0.43 148.68%
EPS 0.07 0.04 0.03 0.16 0.12 0.06 0.01 267.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0196 0.0201 0.0198 0.0196 0.0177 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 - - - -
Price 0.46 0.69 0.67 0.78 0.00 0.00 0.00 -
P/RPS 0.56 1.26 2.33 0.70 0.00 0.00 0.00 -
P/EPS 13.18 35.94 51.54 10.27 0.00 0.00 0.00 -
EY 7.59 2.78 1.94 9.74 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.70 0.69 0.81 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/08/10 26/05/10 22/02/10 30/11/09 11/09/09 - - -
Price 0.60 0.46 0.64 0.68 0.00 0.00 0.00 -
P/RPS 0.73 0.84 2.23 0.61 0.00 0.00 0.00 -
P/EPS 17.19 23.96 49.23 8.95 0.00 0.00 0.00 -
EY 5.82 4.17 2.03 11.17 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.47 0.66 0.71 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