[HEXCARE] QoQ Cumulative Quarter Result on 30-Sep-2001 [#3]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
26-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 50.35%
YoY- -6.16%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Cumulative Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 39,181 19,932 80,000 59,986 40,651 20,163 89,289 -42.34%
PBT 5,923 3,165 14,242 11,190 7,555 4,099 16,001 -48.53%
Tax -1,754 -937 -3,671 -2,817 -1,986 -957 -4,702 -48.27%
NP 4,169 2,228 10,571 8,373 5,569 3,142 11,299 -48.65%
-
NP to SH 4,169 2,228 10,571 8,373 5,569 3,142 11,299 -48.65%
-
Tax Rate 29.61% 29.61% 25.78% 25.17% 26.29% 23.35% 29.39% -
Total Cost 35,012 17,704 69,429 51,613 35,082 17,021 77,990 -41.45%
-
Net Worth 66,009 69,461 66,877 68,192 65,619 67,144 59,251 7.48%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - 4,368 - - - - - -
Div Payout % - 196.08% - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 66,009 69,461 66,877 68,192 65,619 67,144 59,251 7.48%
NOSH 43,427 43,686 43,146 43,159 43,170 43,041 39,765 6.06%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 10.64% 11.18% 13.21% 13.96% 13.70% 15.58% 12.65% -
ROE 6.32% 3.21% 15.81% 12.28% 8.49% 4.68% 19.07% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 90.22 45.63 185.41 138.99 94.16 46.85 224.54 -45.63%
EPS 9.60 5.10 24.50 19.40 12.90 7.30 26.40 -49.14%
DPS 0.00 10.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.59 1.55 1.58 1.52 1.56 1.49 1.34%
Adjusted Per Share Value based on latest NOSH - 43,138
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 3.28 1.67 6.70 5.03 3.41 1.69 7.48 -42.36%
EPS 0.35 0.19 0.89 0.70 0.47 0.26 0.95 -48.70%
DPS 0.00 0.37 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0553 0.0582 0.056 0.0571 0.055 0.0563 0.0496 7.54%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 1.07 1.08 1.05 0.83 0.96 0.94 1.05 -
P/RPS 1.19 2.37 0.57 0.60 1.02 2.01 0.47 86.08%
P/EPS 11.15 21.18 4.29 4.28 7.44 12.88 3.70 109.05%
EY 8.97 4.72 23.33 23.37 13.44 7.77 27.06 -52.19%
DY 0.00 9.26 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.68 0.68 0.53 0.63 0.60 0.70 0.00%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 31/07/02 26/04/02 12/03/02 26/11/01 09/08/01 11/04/01 17/01/01 -
Price 1.09 1.15 1.06 0.93 0.92 0.88 1.10 -
P/RPS 1.21 2.52 0.57 0.67 0.98 1.88 0.49 82.99%
P/EPS 11.35 22.55 4.33 4.79 7.13 12.05 3.87 105.29%
EY 8.81 4.43 23.11 20.86 14.02 8.30 25.83 -51.27%
DY 0.00 8.70 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.72 0.68 0.59 0.61 0.56 0.74 -1.81%

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