[HEXTAR] QoQ Cumulative Quarter Result on 31-Mar-2009 [#2]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
31-Mar-2009 [#2]
Profit Trend
QoQ- 345.78%
YoY--%
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 22,944 88,580 65,236 39,112 16,939 100,897 76,385 -55.05%
PBT 1,399 7,530 6,066 3,011 542 10,524 8,239 -69.23%
Tax -362 -1,457 -1,227 -791 -44 -2,455 -1,461 -60.45%
NP 1,037 6,073 4,839 2,220 498 8,069 6,778 -71.29%
-
NP to SH 1,037 6,073 4,839 2,220 498 8,609 6,778 -71.29%
-
Tax Rate 25.88% 19.35% 20.23% 26.27% 8.12% 23.33% 17.73% -
Total Cost 21,907 82,507 60,397 36,892 16,441 92,828 69,607 -53.63%
-
Net Worth 77,376 76,762 69,328 0 0 65,448 0 -
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - 736 - -
Div Payout % - - - - - 8.56% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 77,376 76,762 69,328 0 0 65,448 0 -
NOSH 79,769 79,960 70,028 32,080 12,266 12,279 12,278 246.99%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 4.52% 6.86% 7.42% 5.68% 2.94% 8.00% 8.87% -
ROE 1.34% 7.91% 6.98% 0.00% 0.00% 13.15% 0.00% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 28.76 110.78 93.16 121.92 138.10 821.69 622.08 -87.04%
EPS 1.30 11.74 6.91 6.92 4.06 70.11 55.20 -91.72%
DPS 0.00 0.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 0.97 0.96 0.99 0.00 0.00 5.33 0.00 -
Adjusted Per Share Value based on latest NOSH - 52,340
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 0.59 2.27 1.67 1.00 0.43 2.58 1.95 -54.83%
EPS 0.03 0.16 0.12 0.06 0.01 0.22 0.17 -68.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.02 0.00 -
NAPS 0.0198 0.0196 0.0177 0.00 0.00 0.0167 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 - - - - - -
Price 0.67 0.78 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.33 0.70 0.00 0.00 0.00 0.00 0.00 -
P/EPS 51.54 10.27 0.00 0.00 0.00 0.00 0.00 -
EY 1.94 9.74 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.81 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 30/11/09 11/09/09 - - - - -
Price 0.64 0.68 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.23 0.61 0.00 0.00 0.00 0.00 0.00 -
P/EPS 49.23 8.95 0.00 0.00 0.00 0.00 0.00 -
EY 2.03 11.17 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.71 0.00 0.00 0.00 0.00 0.00 -

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