[HEXTAR] QoQ Cumulative Quarter Result on 31-Dec-2009 [#1]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Dec-2009 [#1]
Profit Trend
QoQ- -82.92%
YoY- 108.23%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 89,661 65,774 43,875 22,944 88,580 65,236 39,112 73.77%
PBT 4,782 3,786 2,194 1,399 7,530 6,066 3,011 36.08%
Tax -1,366 -997 -655 -362 -1,457 -1,227 -791 43.89%
NP 3,416 2,789 1,539 1,037 6,073 4,839 2,220 33.24%
-
NP to SH 3,416 2,789 1,539 1,037 6,073 4,839 2,220 33.24%
-
Tax Rate 28.57% 26.33% 29.85% 25.88% 19.35% 20.23% 26.27% -
Total Cost 86,245 62,985 42,336 21,907 82,507 60,397 36,892 76.05%
-
Net Worth 77,645 76,717 78,553 77,376 76,762 69,328 0 -
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 77,645 76,717 78,553 77,376 76,762 69,328 0 -
NOSH 80,047 79,914 80,156 79,769 79,960 70,028 32,080 83.86%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 3.81% 4.24% 3.51% 4.52% 6.86% 7.42% 5.68% -
ROE 4.40% 3.64% 1.96% 1.34% 7.91% 6.98% 0.00% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 112.01 82.31 54.74 28.76 110.78 93.16 121.92 -5.49%
EPS 4.27 3.49 1.92 1.30 11.74 6.91 6.92 -27.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.96 0.98 0.97 0.96 0.99 0.00 -
Adjusted Per Share Value based on latest NOSH - 79,769
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 2.29 1.68 1.12 0.59 2.27 1.67 1.00 73.64%
EPS 0.09 0.07 0.04 0.03 0.16 0.12 0.06 31.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0199 0.0196 0.0201 0.0198 0.0196 0.0177 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 - - -
Price 0.46 0.46 0.69 0.67 0.78 0.00 0.00 -
P/RPS 0.41 0.56 1.26 2.33 0.70 0.00 0.00 -
P/EPS 10.78 13.18 35.94 51.54 10.27 0.00 0.00 -
EY 9.28 7.59 2.78 1.94 9.74 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.48 0.70 0.69 0.81 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 27/08/10 26/05/10 22/02/10 30/11/09 11/09/09 - -
Price 0.48 0.60 0.46 0.64 0.68 0.00 0.00 -
P/RPS 0.43 0.73 0.84 2.23 0.61 0.00 0.00 -
P/EPS 11.25 17.19 23.96 49.23 8.95 0.00 0.00 -
EY 8.89 5.82 4.17 2.03 11.17 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.63 0.47 0.66 0.71 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