[HEXCARE] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
18-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 94.29%
YoY- -61.84%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 32,363 121,389 92,279 56,569 28,152 123,327 94,194 -50.97%
PBT 1,087 8,208 7,002 3,861 1,752 14,465 11,841 -79.67%
Tax -399 -1,625 -2,321 -1,415 -597 -3,075 -2,389 -69.70%
NP 688 6,583 4,681 2,446 1,155 11,390 9,452 -82.59%
-
NP to SH 1,077 6,878 4,875 2,551 1,313 11,363 9,364 -76.38%
-
Tax Rate 36.71% 19.80% 33.15% 36.65% 34.08% 21.26% 20.18% -
Total Cost 31,675 114,806 87,598 54,123 26,997 111,937 84,742 -48.14%
-
Net Worth 100,572 99,356 102,838 105,639 108,635 96,841 93,498 4.98%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 4,751 11,828 7,850 7,825 - 14,785 7,083 -23.39%
Div Payout % 441.18% 171.97% 161.03% 306.75% - 130.12% 75.64% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 100,572 99,356 102,838 105,639 108,635 96,841 93,498 4.98%
NOSH 79,191 78,854 78,502 78,251 78,154 73,925 70,832 7.72%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 2.13% 5.42% 5.07% 4.32% 4.10% 9.24% 10.03% -
ROE 1.07% 6.92% 4.74% 2.41% 1.21% 11.73% 10.02% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 40.87 153.94 117.55 72.29 36.02 166.83 132.98 -54.49%
EPS 1.36 8.72 6.21 3.26 1.68 15.37 13.22 -78.07%
DPS 6.00 15.00 10.00 10.00 0.00 20.00 10.00 -28.88%
NAPS 1.27 1.26 1.31 1.35 1.39 1.31 1.32 -2.54%
Adjusted Per Share Value based on latest NOSH - 78,354
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 3.19 11.96 9.09 5.57 2.77 12.15 9.28 -50.96%
EPS 0.11 0.68 0.48 0.25 0.13 1.12 0.92 -75.76%
DPS 0.47 1.17 0.77 0.77 0.00 1.46 0.70 -23.34%
NAPS 0.0991 0.0979 0.1013 0.1041 0.107 0.0954 0.0921 5.00%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.96 0.99 0.95 0.99 1.00 0.98 0.98 -
P/RPS 2.35 0.64 0.81 1.37 2.78 0.59 0.74 116.20%
P/EPS 70.59 11.35 15.30 30.37 59.52 6.38 7.41 350.00%
EY 1.42 8.81 6.54 3.29 1.68 15.68 13.49 -77.73%
DY 6.25 15.15 10.53 10.10 0.00 20.41 10.20 -27.87%
P/NAPS 0.76 0.79 0.73 0.73 0.72 0.75 0.74 1.79%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 31/05/07 28/02/07 07/11/06 18/08/06 10/05/06 28/02/06 27/10/05 -
Price 0.87 0.95 0.98 0.96 1.01 1.00 1.00 -
P/RPS 2.13 0.62 0.83 1.33 2.80 0.60 0.75 100.67%
P/EPS 63.97 10.89 15.78 29.45 60.12 6.51 7.56 315.78%
EY 1.56 9.18 6.34 3.40 1.66 15.37 13.22 -75.97%
DY 6.90 15.79 10.20 10.42 0.00 20.00 10.00 -21.93%
P/NAPS 0.69 0.75 0.75 0.71 0.73 0.76 0.76 -6.24%

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