[HEXTAR] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
27-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 97.55%
YoY- 84.96%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 337,278 254,513 73,429 17,578 68,148 52,435 33,710 362.37%
PBT 11,182 504 -21,323 -67 -10,947 -4,096 -4,939 -
Tax -8,759 -5,850 -1,126 -206 -188 -724 -114 1693.07%
NP 2,423 -5,346 -22,449 -273 -11,135 -4,820 -5,053 -
-
NP to SH 2,423 -5,346 -22,449 -273 -11,135 -4,820 -5,053 -
-
Tax Rate 78.33% 1,160.71% - - - - - -
Total Cost 334,855 259,859 95,878 17,851 79,283 57,255 38,763 319.36%
-
Net Worth 188,749 205,163 196,956 61,464 62,524 68,882 68,882 95.45%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 35,944 29,379 - - - - - -
Div Payout % 1,483.47% 0.00% - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 188,749 205,163 196,956 61,464 62,524 68,882 68,882 95.45%
NOSH 820,679 820,679 820,679 106,000 106,000 106,000 106,000 289.90%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 0.72% -2.10% -30.57% -1.55% -16.34% -9.19% -14.99% -
ROE 1.28% -2.61% -11.40% -0.44% -17.81% -7.00% -7.34% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 41.10 31.01 8.95 16.59 64.31 49.48 31.81 18.57%
EPS 0.30 -0.65 -2.74 -0.26 -10.51 -4.55 -4.77 -
DPS 4.38 3.58 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.25 0.24 0.58 0.59 0.65 0.65 -49.87%
Adjusted Per Share Value based on latest NOSH - 106,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 8.63 6.51 1.88 0.45 1.74 1.34 0.86 363.28%
EPS 0.06 -0.14 -0.57 -0.01 -0.28 -0.12 -0.13 -
DPS 0.92 0.75 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0483 0.0525 0.0504 0.0157 0.016 0.0176 0.0176 95.65%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.64 0.73 0.78 0.85 0.75 0.79 0.92 -
P/RPS 1.56 2.35 8.72 5.12 1.17 1.60 2.89 -33.62%
P/EPS 216.76 -112.06 -28.51 -329.95 -7.14 -17.37 -19.29 -
EY 0.46 -0.89 -3.51 -0.30 -14.01 -5.76 -5.18 -
DY 6.84 4.90 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.78 2.92 3.25 1.47 1.27 1.22 1.42 56.30%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 25/02/20 18/11/19 19/08/19 27/05/19 25/02/19 23/11/18 20/08/18 -
Price 0.625 0.655 0.70 0.76 0.85 0.75 0.88 -
P/RPS 1.52 2.11 7.82 4.58 1.32 1.52 2.77 -32.90%
P/EPS 211.68 -100.55 -25.59 -295.02 -8.09 -16.49 -18.46 -
EY 0.47 -0.99 -3.91 -0.34 -12.36 -6.06 -5.42 -
DY 7.01 5.47 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.72 2.62 2.92 1.31 1.44 1.15 1.35 59.31%

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