[HEXCARE] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
22-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 107.16%
YoY- 32.32%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 28,152 123,327 94,194 63,053 28,870 113,244 84,872 -52.11%
PBT 1,752 14,465 11,841 8,142 4,041 13,053 10,284 -69.30%
Tax -597 -3,075 -2,389 -1,414 -814 -3,249 -2,608 -62.61%
NP 1,155 11,390 9,452 6,728 3,227 9,804 7,676 -71.74%
-
NP to SH 1,313 11,363 9,364 6,685 3,227 9,804 7,676 -69.21%
-
Tax Rate 34.08% 21.26% 20.18% 17.37% 20.14% 24.89% 25.36% -
Total Cost 26,997 111,937 84,742 56,325 25,643 103,440 77,196 -50.39%
-
Net Worth 108,635 96,841 93,498 87,212 81,986 73,733 71,891 31.71%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 14,785 7,083 13,626 6,558 12,497 9,100 -
Div Payout % - 130.12% 75.64% 203.84% 203.25% 127.47% 118.55% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 108,635 96,841 93,498 87,212 81,986 73,733 71,891 31.71%
NOSH 78,154 73,925 70,832 68,134 65,589 62,485 45,500 43.47%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 4.10% 9.24% 10.03% 10.67% 11.18% 8.66% 9.04% -
ROE 1.21% 11.73% 10.02% 7.67% 3.94% 13.30% 10.68% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 36.02 166.83 132.98 92.54 44.02 181.23 186.53 -66.62%
EPS 1.68 15.37 13.22 9.81 4.92 15.69 16.87 -78.54%
DPS 0.00 20.00 10.00 20.00 10.00 20.00 20.00 -
NAPS 1.39 1.31 1.32 1.28 1.25 1.18 1.58 -8.19%
Adjusted Per Share Value based on latest NOSH - 68,051
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 2.77 12.15 9.28 6.21 2.84 11.16 8.36 -52.14%
EPS 0.13 1.12 0.92 0.66 0.32 0.97 0.76 -69.21%
DPS 0.00 1.46 0.70 1.34 0.65 1.23 0.90 -
NAPS 0.107 0.0954 0.0921 0.0859 0.0808 0.0726 0.0708 31.72%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.00 0.98 0.98 0.95 0.95 0.97 1.12 -
P/RPS 2.78 0.59 0.74 1.03 2.16 0.54 0.60 178.18%
P/EPS 59.52 6.38 7.41 9.68 19.31 6.18 6.64 332.09%
EY 1.68 15.68 13.49 10.33 5.18 16.18 15.06 -76.85%
DY 0.00 20.41 10.20 21.05 10.53 20.62 17.86 -
P/NAPS 0.72 0.75 0.74 0.74 0.76 0.82 0.71 0.93%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 10/05/06 28/02/06 27/10/05 22/07/05 20/04/05 07/02/05 04/11/04 -
Price 1.01 1.00 1.00 0.96 0.97 1.00 1.15 -
P/RPS 2.80 0.60 0.75 1.04 2.20 0.55 0.62 173.47%
P/EPS 60.12 6.51 7.56 9.78 19.72 6.37 6.82 327.29%
EY 1.66 15.37 13.22 10.22 5.07 15.69 14.67 -76.63%
DY 0.00 20.00 10.00 20.83 10.31 20.00 17.39 -
P/NAPS 0.73 0.76 0.76 0.75 0.78 0.85 0.73 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