[HEXTAR] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 10.66%
YoY- -2.5%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 35,870 16,572 125,845 105,642 82,757 59,266 28,023 17.90%
PBT -1,380 -565 11 3,314 2,901 2,077 897 -
Tax 297 -51 -1,104 -1,248 -1,034 -785 -377 -
NP -1,083 -616 -1,093 2,066 1,867 1,292 520 -
-
NP to SH -1,083 -616 -1,093 2,066 1,867 1,292 520 -
-
Tax Rate - - 10,036.36% 37.66% 35.64% 37.79% 42.03% -
Total Cost 36,953 17,188 126,938 103,576 80,890 57,974 27,503 21.78%
-
Net Worth 105,114 124,262 127,339 97,472 97,593 96,370 95,510 6.60%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 105,114 124,262 127,339 97,472 97,593 96,370 95,510 6.60%
NOSH 106,176 106,206 106,006 105,948 106,079 105,901 106,122 0.03%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -3.02% -3.72% -0.87% 1.96% 2.26% 2.18% 1.86% -
ROE -1.03% -0.50% -0.86% 2.12% 1.91% 1.34% 0.54% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 33.78 15.60 118.59 99.71 78.01 55.96 26.41 17.84%
EPS -1.02 -0.58 -1.03 1.95 1.76 1.22 0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 1.17 1.20 0.92 0.92 0.91 0.90 6.56%
Adjusted Per Share Value based on latest NOSH - 104,210
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 0.92 0.42 3.22 2.70 2.12 1.52 0.72 17.77%
EPS -0.03 -0.02 -0.03 0.05 0.05 0.03 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0269 0.0318 0.0326 0.0249 0.025 0.0246 0.0244 6.72%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.41 0.485 0.70 0.515 0.55 0.65 0.74 -
P/RPS 1.21 3.11 0.00 0.52 0.71 1.16 2.80 -42.87%
P/EPS -40.20 -83.62 0.00 26.41 31.25 53.28 151.02 -
EY -2.49 -1.20 0.00 3.79 3.20 1.88 0.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.41 0.70 0.56 0.60 0.71 0.82 -37.03%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 02/06/16 29/02/16 30/11/15 26/08/15 27/05/15 27/02/15 -
Price 0.455 0.485 0.58 0.555 0.38 0.565 0.69 -
P/RPS 1.35 3.11 0.00 0.56 0.49 1.01 2.61 -35.58%
P/EPS -44.61 -83.62 0.00 28.46 21.59 46.31 140.82 -
EY -2.24 -1.20 0.00 3.51 4.63 2.16 0.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.41 0.58 0.60 0.41 0.62 0.77 -29.08%

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