[HEXTAR] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 83.49%
YoY- -491.23%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 69,039 50,684 32,132 13,783 69,355 56,899 35,870 54.54%
PBT -11,528 -6,048 -5,443 -3,566 -21,664 -995 -1,380 310.11%
Tax -875 -142 88 -76 -393 199 297 -
NP -12,403 -6,190 -5,355 -3,642 -22,057 -796 -1,083 405.82%
-
NP to SH -12,403 -6,190 -5,355 -3,642 -22,057 -796 -1,083 405.82%
-
Tax Rate - - - - - - - -
Total Cost 81,442 56,874 37,487 17,425 91,412 57,695 36,953 69.11%
-
Net Worth 74,181 77,360 78,420 80,539 83,718 104,913 105,114 -20.68%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 74,181 77,360 78,420 80,539 83,718 104,913 105,114 -20.68%
NOSH 106,000 106,000 106,000 106,000 106,000 106,000 106,176 -0.11%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -17.97% -12.21% -16.67% -26.42% -31.80% -1.40% -3.02% -
ROE -16.72% -8.00% -6.83% -4.52% -26.35% -0.76% -1.03% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 65.15 47.83 30.32 13.01 65.45 53.69 33.78 54.75%
EPS -11.70 -5.84 -5.05 -3.44 -20.81 -0.75 -1.02 406.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.73 0.74 0.76 0.79 0.99 0.99 -20.58%
Adjusted Per Share Value based on latest NOSH - 106,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 1.77 1.30 0.82 0.35 1.77 1.46 0.92 54.50%
EPS -0.32 -0.16 -0.14 -0.09 -0.56 -0.02 -0.03 382.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.019 0.0198 0.0201 0.0206 0.0214 0.0268 0.0269 -20.63%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.92 0.845 0.925 0.855 0.255 0.39 0.41 -
P/RPS 1.41 1.77 3.05 6.57 0.39 0.73 1.21 10.70%
P/EPS -7.86 -14.47 -18.31 -24.88 -1.23 -51.92 -40.20 -66.21%
EY -12.72 -6.91 -5.46 -4.02 -81.62 -1.93 -2.49 195.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.16 1.25 1.13 0.32 0.39 0.41 116.47%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 20/02/18 20/11/17 23/08/17 29/05/17 28/02/17 29/11/16 30/08/16 -
Price 1.11 0.855 0.735 1.07 0.55 0.305 0.455 -
P/RPS 1.70 1.79 2.42 8.23 0.84 0.57 1.35 16.56%
P/EPS -9.48 -14.64 -14.55 -31.13 -2.64 -40.61 -44.61 -64.28%
EY -10.54 -6.83 -6.88 -3.21 -37.84 -2.46 -2.24 180.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.17 0.99 1.41 0.70 0.31 0.46 128.09%

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