[HEXTAR] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
21-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 85.37%
YoY- 50.16%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 68,148 52,435 33,710 15,481 69,039 50,684 32,132 64.84%
PBT -10,947 -4,096 -4,939 -1,596 -11,528 -6,048 -5,443 59.12%
Tax -188 -724 -114 -219 -875 -142 88 -
NP -11,135 -4,820 -5,053 -1,815 -12,403 -6,190 -5,355 62.69%
-
NP to SH -11,135 -4,820 -5,053 -1,815 -12,403 -6,190 -5,355 62.69%
-
Tax Rate - - - - - - - -
Total Cost 79,283 57,255 38,763 17,296 81,442 56,874 37,487 64.54%
-
Net Worth 62,524 68,882 68,882 72,061 74,181 77,360 78,420 -13.98%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 62,524 68,882 68,882 72,061 74,181 77,360 78,420 -13.98%
NOSH 106,000 106,000 106,000 106,000 106,000 106,000 106,000 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -16.34% -9.19% -14.99% -11.72% -17.97% -12.21% -16.67% -
ROE -17.81% -7.00% -7.34% -2.52% -16.72% -8.00% -6.83% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 64.31 49.48 31.81 14.61 65.15 47.83 30.32 64.85%
EPS -10.51 -4.55 -4.77 -1.71 -11.70 -5.84 -5.05 62.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.65 0.65 0.68 0.70 0.73 0.74 -13.98%
Adjusted Per Share Value based on latest NOSH - 106,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 1.74 1.34 0.86 0.40 1.77 1.30 0.82 64.90%
EPS -0.28 -0.12 -0.13 -0.05 -0.32 -0.16 -0.14 58.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.016 0.0176 0.0176 0.0184 0.019 0.0198 0.0201 -14.07%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.75 0.79 0.92 0.95 0.92 0.845 0.925 -
P/RPS 1.17 1.60 2.89 6.50 1.41 1.77 3.05 -47.11%
P/EPS -7.14 -17.37 -19.29 -55.47 -7.86 -14.47 -18.31 -46.53%
EY -14.01 -5.76 -5.18 -1.80 -12.72 -6.91 -5.46 87.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.22 1.42 1.40 1.31 1.16 1.25 1.06%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/02/19 23/11/18 20/08/18 21/05/18 20/02/18 20/11/17 23/08/17 -
Price 0.85 0.75 0.88 0.94 1.11 0.855 0.735 -
P/RPS 1.32 1.52 2.77 6.43 1.70 1.79 2.42 -33.16%
P/EPS -8.09 -16.49 -18.46 -54.88 -9.48 -14.64 -14.55 -32.31%
EY -12.36 -6.06 -5.42 -1.82 -10.54 -6.83 -6.88 47.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.15 1.35 1.38 1.59 1.17 0.99 28.28%

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