[HEXRTL] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[HEXRTL] HEXTAR RETAIL BERHAD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -77.17%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HEXRTL's Result
HEXRTL's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 58,322 44,210 26,275 11,311 46,720 36,244 23,838 81.27%
PBT 18,531 14,171 8,565 3,791 15,135 11,603 7,398 84.13%
Tax -3,578 -2,764 -1,656 -781 -9,727 -8,977 -694 197.54%
NP 14,953 11,407 6,909 3,010 5,408 2,626 6,704 70.46%
-
NP to SH 14,953 11,407 6,909 3,010 13,182 10,400 6,704 70.46%
-
Tax Rate 19.31% 19.50% 19.33% 20.60% 64.27% 77.37% 9.38% -
Total Cost 43,369 32,803 19,366 8,301 41,312 33,618 17,134 85.41%
-
Net Worth 67,013 69,981 69,989 68,000 63,737 93,157 46,399 27.68%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 7,501 3,499 - - 2,414 - - -
Div Payout % 50.17% 30.67% - - 18.32% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 67,013 69,981 69,989 68,000 63,737 93,157 46,399 27.68%
NOSH 100,020 99,973 99,985 100,000 96,571 152,716 79,999 16.00%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 25.64% 25.80% 26.29% 26.61% 11.58% 7.25% 28.12% -
ROE 22.31% 16.30% 9.87% 4.43% 20.68% 11.16% 14.45% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 58.31 44.22 26.28 11.31 48.38 23.73 29.80 56.25%
EPS 14.95 11.41 6.91 3.01 13.65 6.81 8.38 46.94%
DPS 7.50 3.50 0.00 0.00 2.50 0.00 0.00 -
NAPS 0.67 0.70 0.70 0.68 0.66 0.61 0.58 10.06%
Adjusted Per Share Value based on latest NOSH - 100,000
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 11.83 8.96 5.33 2.29 9.47 7.35 4.83 81.40%
EPS 3.03 2.31 1.40 0.61 2.67 2.11 1.36 70.33%
DPS 1.52 0.71 0.00 0.00 0.49 0.00 0.00 -
NAPS 0.1359 0.1419 0.1419 0.1379 0.1292 0.1889 0.0941 27.68%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 - - -
Price 1.32 1.41 1.34 1.42 1.40 0.00 0.00 -
P/RPS 2.26 3.19 5.10 12.55 2.89 0.00 0.00 -
P/EPS 8.83 12.36 19.39 47.18 10.26 0.00 0.00 -
EY 11.33 8.09 5.16 2.12 9.75 0.00 0.00 -
DY 5.68 2.48 0.00 0.00 1.79 0.00 0.00 -
P/NAPS 1.97 2.01 1.91 2.09 2.12 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 22/02/06 24/11/05 16/08/05 26/05/05 25/02/05 17/11/04 01/11/04 -
Price 1.36 1.30 1.39 1.31 1.51 1.34 0.00 -
P/RPS 2.33 2.94 5.29 11.58 3.12 5.65 0.00 -
P/EPS 9.10 11.39 20.12 43.52 11.06 19.68 0.00 -
EY 10.99 8.78 4.97 2.30 9.04 5.08 0.00 -
DY 5.51 2.69 0.00 0.00 1.66 0.00 0.00 -
P/NAPS 2.03 1.86 1.99 1.93 2.29 2.20 0.00 -

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