[HEXTAR] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 148.46%
YoY- 55.48%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 125,845 105,642 82,757 59,266 28,023 94,539 71,352 45.82%
PBT 11 3,314 2,901 2,077 897 3,081 2,544 -97.31%
Tax -1,104 -1,248 -1,034 -785 -377 -962 -786 25.34%
NP -1,093 2,066 1,867 1,292 520 2,119 1,758 -
-
NP to SH -1,093 2,066 1,867 1,292 520 2,119 1,758 -
-
Tax Rate 10,036.36% 37.66% 35.64% 37.79% 42.03% 31.22% 30.90% -
Total Cost 126,938 103,576 80,890 57,974 27,503 92,420 69,594 49.12%
-
Net Worth 127,339 97,472 97,593 96,370 95,510 90,383 89,897 26.04%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 127,339 97,472 97,593 96,370 95,510 90,383 89,897 26.04%
NOSH 106,006 105,948 106,079 105,901 106,122 100,426 99,886 4.03%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -0.87% 1.96% 2.26% 2.18% 1.86% 2.24% 2.46% -
ROE -0.86% 2.12% 1.91% 1.34% 0.54% 2.34% 1.96% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 118.59 99.71 78.01 55.96 26.41 94.14 71.43 40.08%
EPS -1.03 1.95 1.76 1.22 0.49 2.11 1.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 0.92 0.92 0.91 0.90 0.90 0.90 21.07%
Adjusted Per Share Value based on latest NOSH - 105,753
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 3.22 2.70 2.12 1.52 0.72 2.42 1.82 46.12%
EPS -0.03 0.05 0.05 0.03 0.01 0.05 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0326 0.0249 0.025 0.0246 0.0244 0.0231 0.023 26.10%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.70 0.515 0.55 0.65 0.74 0.795 0.91 -
P/RPS 0.00 0.52 0.71 1.16 2.80 0.84 1.27 -
P/EPS 0.00 26.41 31.25 53.28 151.02 37.68 51.70 -
EY 0.00 3.79 3.20 1.88 0.66 2.65 1.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.56 0.60 0.71 0.82 0.88 1.01 -21.63%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 30/11/15 26/08/15 27/05/15 27/02/15 01/12/14 28/08/14 -
Price 0.58 0.555 0.38 0.565 0.69 0.75 0.805 -
P/RPS 0.00 0.56 0.49 1.01 2.61 0.80 1.13 -
P/EPS 0.00 28.46 21.59 46.31 140.82 35.55 45.74 -
EY 0.00 3.51 4.63 2.16 0.71 2.81 2.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.60 0.41 0.62 0.77 0.83 0.89 -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