[HEXTAR] QoQ Cumulative Quarter Result on 31-Dec-2014 [#1]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
31-Dec-2014 [#1]
Profit Trend
QoQ- -75.46%
YoY- 16.07%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 105,642 82,757 59,266 28,023 94,539 71,352 45,786 74.52%
PBT 3,314 2,901 2,077 897 3,081 2,544 1,273 89.13%
Tax -1,248 -1,034 -785 -377 -962 -786 -442 99.64%
NP 2,066 1,867 1,292 520 2,119 1,758 831 83.41%
-
NP to SH 2,066 1,867 1,292 520 2,119 1,758 831 83.41%
-
Tax Rate 37.66% 35.64% 37.79% 42.03% 31.22% 30.90% 34.72% -
Total Cost 103,576 80,890 57,974 27,503 92,420 69,594 44,955 74.35%
-
Net Worth 97,472 97,593 96,370 95,510 90,383 89,897 91,109 4.59%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 97,472 97,593 96,370 95,510 90,383 89,897 91,109 4.59%
NOSH 105,948 106,079 105,901 106,122 100,426 99,886 100,120 3.84%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 1.96% 2.26% 2.18% 1.86% 2.24% 2.46% 1.81% -
ROE 2.12% 1.91% 1.34% 0.54% 2.34% 1.96% 0.91% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 99.71 78.01 55.96 26.41 94.14 71.43 45.73 68.06%
EPS 1.95 1.76 1.22 0.49 2.11 1.76 0.83 76.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.92 0.91 0.90 0.90 0.90 0.91 0.73%
Adjusted Per Share Value based on latest NOSH - 106,122
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 2.70 2.12 1.52 0.72 2.42 1.82 1.17 74.54%
EPS 0.05 0.05 0.03 0.01 0.05 0.04 0.02 84.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0249 0.025 0.0246 0.0244 0.0231 0.023 0.0233 4.52%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.515 0.55 0.65 0.74 0.795 0.91 0.855 -
P/RPS 0.52 0.71 1.16 2.80 0.84 1.27 1.87 -57.36%
P/EPS 26.41 31.25 53.28 151.02 37.68 51.70 103.01 -59.60%
EY 3.79 3.20 1.88 0.66 2.65 1.93 0.97 147.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.60 0.71 0.82 0.88 1.01 0.94 -29.17%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/11/15 26/08/15 27/05/15 27/02/15 01/12/14 28/08/14 29/05/14 -
Price 0.555 0.38 0.565 0.69 0.75 0.805 0.835 -
P/RPS 0.56 0.49 1.01 2.61 0.80 1.13 1.83 -54.55%
P/EPS 28.46 21.59 46.31 140.82 35.55 45.74 100.60 -56.87%
EY 3.51 4.63 2.16 0.71 2.81 2.19 0.99 132.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.41 0.62 0.77 0.83 0.89 0.92 -24.77%

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