[HEXTAR] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -152.9%
YoY- -310.19%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 56,899 35,870 16,572 125,845 105,642 82,757 59,266 -2.67%
PBT -995 -1,380 -565 11 3,314 2,901 2,077 -
Tax 199 297 -51 -1,104 -1,248 -1,034 -785 -
NP -796 -1,083 -616 -1,093 2,066 1,867 1,292 -
-
NP to SH -796 -1,083 -616 -1,093 2,066 1,867 1,292 -
-
Tax Rate - - - 10,036.36% 37.66% 35.64% 37.79% -
Total Cost 57,695 36,953 17,188 126,938 103,576 80,890 57,974 -0.32%
-
Net Worth 104,913 105,114 124,262 127,339 97,472 97,593 96,370 5.80%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 104,913 105,114 124,262 127,339 97,472 97,593 96,370 5.80%
NOSH 106,000 106,176 106,206 106,006 105,948 106,079 105,901 0.06%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -1.40% -3.02% -3.72% -0.87% 1.96% 2.26% 2.18% -
ROE -0.76% -1.03% -0.50% -0.86% 2.12% 1.91% 1.34% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 53.69 33.78 15.60 118.59 99.71 78.01 55.96 -2.71%
EPS -0.75 -1.02 -0.58 -1.03 1.95 1.76 1.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.99 1.17 1.20 0.92 0.92 0.91 5.76%
Adjusted Per Share Value based on latest NOSH - 106,006
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 1.46 0.92 0.42 3.22 2.70 2.12 1.52 -2.64%
EPS -0.02 -0.03 -0.02 -0.03 0.05 0.05 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0268 0.0269 0.0318 0.0326 0.0249 0.025 0.0246 5.86%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.39 0.41 0.485 0.70 0.515 0.55 0.65 -
P/RPS 0.73 1.21 3.11 0.00 0.52 0.71 1.16 -26.50%
P/EPS -51.92 -40.20 -83.62 0.00 26.41 31.25 53.28 -
EY -1.93 -2.49 -1.20 0.00 3.79 3.20 1.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.41 0.41 0.70 0.56 0.60 0.71 -32.85%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 30/08/16 02/06/16 29/02/16 30/11/15 26/08/15 27/05/15 -
Price 0.305 0.455 0.485 0.58 0.555 0.38 0.565 -
P/RPS 0.57 1.35 3.11 0.00 0.56 0.49 1.01 -31.63%
P/EPS -40.61 -44.61 -83.62 0.00 28.46 21.59 46.31 -
EY -2.46 -2.24 -1.20 0.00 3.51 4.63 2.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.46 0.41 0.58 0.60 0.41 0.62 -36.92%

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