[HEXTAR] QoQ Cumulative Quarter Result on 31-Mar-2012 [#2]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
31-Mar-2012 [#2]
Profit Trend
QoQ- 90.8%
YoY- 20.3%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 21,977 102,037 77,845 50,388 25,113 101,291 75,447 -55.89%
PBT 934 5,425 4,262 2,867 1,585 5,809 4,921 -66.80%
Tax -202 -1,029 -840 -751 -476 -1,451 -1,304 -70.99%
NP 732 4,396 3,422 2,116 1,109 4,358 3,617 -65.36%
-
NP to SH 732 4,396 3,422 2,116 1,109 4,358 3,617 -65.36%
-
Tax Rate 21.63% 18.97% 19.71% 26.19% 30.03% 24.98% 26.50% -
Total Cost 21,245 97,641 74,423 48,272 24,004 96,933 71,830 -55.44%
-
Net Worth 91,249 72,197 89,547 81,446 80,582 79,236 78,421 10.57%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 91,249 72,197 89,547 81,446 80,582 79,236 78,421 10.57%
NOSH 100,273 80,218 79,953 79,849 79,784 80,037 80,022 16.15%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 3.33% 4.31% 4.40% 4.20% 4.42% 4.30% 4.79% -
ROE 0.80% 6.09% 3.82% 2.60% 1.38% 5.50% 4.61% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 21.92 127.20 97.36 63.10 31.48 126.55 94.28 -62.02%
EPS 0.73 5.48 4.28 2.65 1.39 5.45 4.52 -70.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.90 1.12 1.02 1.01 0.99 0.98 -4.79%
Adjusted Per Share Value based on latest NOSH - 79,920
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 0.56 2.61 1.99 1.29 0.64 2.59 1.93 -56.00%
EPS 0.02 0.11 0.09 0.05 0.03 0.11 0.09 -63.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0233 0.0185 0.0229 0.0208 0.0206 0.0203 0.0201 10.30%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.62 0.62 0.52 0.54 0.53 0.44 0.47 -
P/RPS 2.83 0.49 0.53 0.86 1.68 0.35 0.50 215.93%
P/EPS 84.93 11.31 12.15 20.38 38.13 8.08 10.40 302.95%
EY 1.18 8.84 8.23 4.91 2.62 12.37 9.62 -75.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.69 0.46 0.53 0.52 0.44 0.48 26.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 29/11/12 29/08/12 30/05/12 28/02/12 29/11/11 24/08/11 -
Price 0.60 0.60 0.64 0.53 0.54 0.49 0.45 -
P/RPS 2.74 0.47 0.66 0.84 1.72 0.39 0.48 217.72%
P/EPS 82.19 10.95 14.95 20.00 38.85 9.00 9.96 305.75%
EY 1.22 9.13 6.69 5.00 2.57 11.11 10.04 -75.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.67 0.57 0.52 0.53 0.49 0.46 27.07%

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