[HEXTAR] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 26.5%
YoY- -138.53%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 32,132 13,783 69,355 56,899 35,870 16,572 125,845 -59.78%
PBT -5,443 -3,566 -21,664 -995 -1,380 -565 11 -
Tax 88 -76 -393 199 297 -51 -1,104 -
NP -5,355 -3,642 -22,057 -796 -1,083 -616 -1,093 188.74%
-
NP to SH -5,355 -3,642 -22,057 -796 -1,083 -616 -1,093 188.74%
-
Tax Rate - - - - - - 10,036.36% -
Total Cost 37,487 17,425 91,412 57,695 36,953 17,188 126,938 -55.68%
-
Net Worth 78,420 80,539 83,718 104,913 105,114 124,262 127,339 -27.63%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 78,420 80,539 83,718 104,913 105,114 124,262 127,339 -27.63%
NOSH 106,000 106,000 106,000 106,000 106,176 106,206 106,006 -0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -16.67% -26.42% -31.80% -1.40% -3.02% -3.72% -0.87% -
ROE -6.83% -4.52% -26.35% -0.76% -1.03% -0.50% -0.86% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 30.32 13.01 65.45 53.69 33.78 15.60 118.59 -59.75%
EPS -5.05 -3.44 -20.81 -0.75 -1.02 -0.58 -1.03 188.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.76 0.79 0.99 0.99 1.17 1.20 -27.57%
Adjusted Per Share Value based on latest NOSH - 106,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 0.82 0.35 1.77 1.46 0.92 0.42 3.22 -59.85%
EPS -0.14 -0.09 -0.56 -0.02 -0.03 -0.02 -0.03 179.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0201 0.0206 0.0214 0.0268 0.0269 0.0318 0.0326 -27.58%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.925 0.855 0.255 0.39 0.41 0.485 0.70 -
P/RPS 3.05 6.57 0.39 0.73 1.21 3.11 0.00 -
P/EPS -18.31 -24.88 -1.23 -51.92 -40.20 -83.62 0.00 -
EY -5.46 -4.02 -81.62 -1.93 -2.49 -1.20 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.13 0.32 0.39 0.41 0.41 0.70 47.24%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 23/08/17 29/05/17 28/02/17 29/11/16 30/08/16 02/06/16 29/02/16 -
Price 0.735 1.07 0.55 0.305 0.455 0.485 0.58 -
P/RPS 2.42 8.23 0.84 0.57 1.35 3.11 0.00 -
P/EPS -14.55 -31.13 -2.64 -40.61 -44.61 -83.62 0.00 -
EY -6.88 -3.21 -37.84 -2.46 -2.24 -1.20 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.41 0.70 0.31 0.46 0.41 0.58 42.87%

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