[HEXTAR] QoQ Cumulative Quarter Result on 31-Dec-2012 [#1]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Dec-2012 [#1]
Profit Trend
QoQ- -83.35%
YoY- -33.99%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 96,378 71,340 46,810 21,977 102,037 77,845 50,388 54.02%
PBT 4,781 3,191 1,777 934 5,425 4,262 2,867 40.58%
Tax -1,268 -785 -433 -202 -1,029 -840 -751 41.74%
NP 3,513 2,406 1,344 732 4,396 3,422 2,116 40.16%
-
NP to SH 3,513 2,406 1,344 732 4,396 3,422 2,116 40.16%
-
Tax Rate 26.52% 24.60% 24.37% 21.63% 18.97% 19.71% 26.19% -
Total Cost 92,865 68,934 45,466 21,245 97,641 74,423 48,272 54.61%
-
Net Worth 91,078 88,852 91,271 91,249 72,197 89,547 81,446 7.72%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 91,078 88,852 91,271 91,249 72,197 89,547 81,446 7.72%
NOSH 100,085 99,834 100,298 100,273 80,218 79,953 79,849 16.23%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 3.65% 3.37% 2.87% 3.33% 4.31% 4.40% 4.20% -
ROE 3.86% 2.71% 1.47% 0.80% 6.09% 3.82% 2.60% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 96.30 71.46 46.67 21.92 127.20 97.36 63.10 32.52%
EPS 3.51 2.41 1.34 0.73 5.48 4.28 2.65 20.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.89 0.91 0.91 0.90 1.12 1.02 -7.31%
Adjusted Per Share Value based on latest NOSH - 100,273
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 2.46 1.82 1.20 0.56 2.61 1.99 1.29 53.71%
EPS 0.09 0.06 0.03 0.02 0.11 0.09 0.05 47.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0233 0.0227 0.0233 0.0233 0.0185 0.0229 0.0208 7.85%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.63 0.625 0.61 0.62 0.62 0.52 0.54 -
P/RPS 0.65 0.87 1.31 2.83 0.49 0.53 0.86 -17.01%
P/EPS 17.95 25.93 45.52 84.93 11.31 12.15 20.38 -8.10%
EY 5.57 3.86 2.20 1.18 8.84 8.23 4.91 8.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.70 0.67 0.68 0.69 0.46 0.53 19.20%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 28/08/13 27/05/13 28/02/13 29/11/12 29/08/12 30/05/12 -
Price 0.625 0.615 0.62 0.60 0.60 0.64 0.53 -
P/RPS 0.65 0.86 1.33 2.74 0.47 0.66 0.84 -15.70%
P/EPS 17.81 25.52 46.27 82.19 10.95 14.95 20.00 -7.43%
EY 5.62 3.92 2.16 1.22 9.13 6.69 5.00 8.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.69 0.68 0.66 0.67 0.57 0.52 20.73%

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