[HEXTAR] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
20-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -100.37%
YoY- 43.77%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 52,435 33,710 15,481 69,039 50,684 32,132 13,783 143.49%
PBT -4,096 -4,939 -1,596 -11,528 -6,048 -5,443 -3,566 9.66%
Tax -724 -114 -219 -875 -142 88 -76 348.76%
NP -4,820 -5,053 -1,815 -12,403 -6,190 -5,355 -3,642 20.52%
-
NP to SH -4,820 -5,053 -1,815 -12,403 -6,190 -5,355 -3,642 20.52%
-
Tax Rate - - - - - - - -
Total Cost 57,255 38,763 17,296 81,442 56,874 37,487 17,425 120.85%
-
Net Worth 68,882 68,882 72,061 74,181 77,360 78,420 80,539 -9.88%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 68,882 68,882 72,061 74,181 77,360 78,420 80,539 -9.88%
NOSH 106,000 106,000 106,000 106,000 106,000 106,000 106,000 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -9.19% -14.99% -11.72% -17.97% -12.21% -16.67% -26.42% -
ROE -7.00% -7.34% -2.52% -16.72% -8.00% -6.83% -4.52% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 49.48 31.81 14.61 65.15 47.83 30.32 13.01 143.45%
EPS -4.55 -4.77 -1.71 -11.70 -5.84 -5.05 -3.44 20.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.65 0.68 0.70 0.73 0.74 0.76 -9.88%
Adjusted Per Share Value based on latest NOSH - 106,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 1.34 0.86 0.40 1.77 1.30 0.82 0.35 144.53%
EPS -0.12 -0.13 -0.05 -0.32 -0.16 -0.14 -0.09 21.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0176 0.0176 0.0184 0.019 0.0198 0.0201 0.0206 -9.95%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.79 0.92 0.95 0.92 0.845 0.925 0.855 -
P/RPS 1.60 2.89 6.50 1.41 1.77 3.05 6.57 -60.96%
P/EPS -17.37 -19.29 -55.47 -7.86 -14.47 -18.31 -24.88 -21.28%
EY -5.76 -5.18 -1.80 -12.72 -6.91 -5.46 -4.02 27.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.42 1.40 1.31 1.16 1.25 1.13 5.23%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 23/11/18 20/08/18 21/05/18 20/02/18 20/11/17 23/08/17 29/05/17 -
Price 0.75 0.88 0.94 1.11 0.855 0.735 1.07 -
P/RPS 1.52 2.77 6.43 1.70 1.79 2.42 8.23 -67.53%
P/EPS -16.49 -18.46 -54.88 -9.48 -14.64 -14.55 -31.13 -34.50%
EY -6.06 -5.42 -1.82 -10.54 -6.83 -6.88 -3.21 52.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.35 1.38 1.59 1.17 0.99 1.41 -12.69%

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