[HEXTAR] QoQ Cumulative Quarter Result on 31-Dec-2013 [#1]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Dec-2013 [#1]
Profit Trend
QoQ- -87.25%
YoY- -38.8%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 94,539 71,352 45,786 22,804 96,378 71,340 46,810 59.70%
PBT 3,081 2,544 1,273 750 4,781 3,191 1,777 44.27%
Tax -962 -786 -442 -302 -1,268 -785 -433 70.18%
NP 2,119 1,758 831 448 3,513 2,406 1,344 35.42%
-
NP to SH 2,119 1,758 831 448 3,513 2,406 1,344 35.42%
-
Tax Rate 31.22% 30.90% 34.72% 40.27% 26.52% 24.60% 24.37% -
Total Cost 92,420 69,594 44,955 22,356 92,865 68,934 45,466 60.39%
-
Net Worth 90,383 89,897 91,109 90,595 91,078 88,852 91,271 -0.64%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 90,383 89,897 91,109 90,595 91,078 88,852 91,271 -0.64%
NOSH 100,426 99,886 100,120 99,555 100,085 99,834 100,298 0.08%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 2.24% 2.46% 1.81% 1.96% 3.65% 3.37% 2.87% -
ROE 2.34% 1.96% 0.91% 0.49% 3.86% 2.71% 1.47% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 94.14 71.43 45.73 22.91 96.30 71.46 46.67 59.57%
EPS 2.11 1.76 0.83 0.45 3.51 2.41 1.34 35.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.90 0.91 0.91 0.91 0.89 0.91 -0.73%
Adjusted Per Share Value based on latest NOSH - 99,555
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 2.42 1.82 1.17 0.58 2.46 1.82 1.20 59.55%
EPS 0.05 0.04 0.02 0.01 0.09 0.06 0.03 40.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0231 0.023 0.0233 0.0232 0.0233 0.0227 0.0233 -0.57%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.795 0.91 0.855 0.655 0.63 0.625 0.61 -
P/RPS 0.84 1.27 1.87 2.86 0.65 0.87 1.31 -25.62%
P/EPS 37.68 51.70 103.01 145.56 17.95 25.93 45.52 -11.82%
EY 2.65 1.93 0.97 0.69 5.57 3.86 2.20 13.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.01 0.94 0.72 0.69 0.70 0.67 19.91%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 01/12/14 28/08/14 29/05/14 28/02/14 29/11/13 28/08/13 27/05/13 -
Price 0.75 0.805 0.835 0.735 0.625 0.615 0.62 -
P/RPS 0.80 1.13 1.83 3.21 0.65 0.86 1.33 -28.72%
P/EPS 35.55 45.74 100.60 163.33 17.81 25.52 46.27 -16.09%
EY 2.81 2.19 0.99 0.61 5.62 3.92 2.16 19.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.89 0.92 0.81 0.69 0.69 0.68 14.19%

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