[HEXCARE] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -22.44%
YoY- -123.64%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 195,609 108,313 44,882 144,929 106,434 68,352 32,363 230.72%
PBT 8,087 4,613 2,012 -4,485 -2,640 -599 1,087 279.70%
Tax -2,796 -2,222 -1,309 -230 -380 -227 -399 264.89%
NP 5,291 2,391 703 -4,715 -3,020 -826 688 288.16%
-
NP to SH 5,026 2,679 1,050 -1,626 -1,328 155 1,077 178.47%
-
Tax Rate 34.57% 48.17% 65.06% - - - 36.71% -
Total Cost 190,318 105,922 44,179 149,644 109,454 69,178 31,675 229.42%
-
Net Worth 133,181 136,327 136,022 134,073 93,039 91,449 100,572 20.52%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 3,966 4,771 4,649 4,751 -
Div Payout % - - - 0.00% 0.00% 3,000.00% 441.18% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 133,181 136,327 136,022 134,073 93,039 91,449 100,572 20.52%
NOSH 79,274 79,260 79,545 79,333 79,520 77,499 79,191 0.06%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 2.70% 2.21% 1.57% -3.25% -2.84% -1.21% 2.13% -
ROE 3.77% 1.97% 0.77% -1.21% -1.43% 0.17% 1.07% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 246.75 136.65 56.42 182.68 133.84 88.20 40.87 230.48%
EPS 6.34 3.38 1.32 -2.05 -1.67 0.20 1.36 178.28%
DPS 0.00 0.00 0.00 5.00 6.00 6.00 6.00 -
NAPS 1.68 1.72 1.71 1.69 1.17 1.18 1.27 20.44%
Adjusted Per Share Value based on latest NOSH - 78,793
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 16.39 9.08 3.76 12.14 8.92 5.73 2.71 230.86%
EPS 0.42 0.22 0.09 -0.14 -0.11 0.01 0.09 178.47%
DPS 0.00 0.00 0.00 0.33 0.40 0.39 0.40 -
NAPS 0.1116 0.1142 0.114 0.1123 0.078 0.0766 0.0843 20.50%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.60 0.60 0.60 0.63 0.66 0.89 0.96 -
P/RPS 0.24 0.44 1.06 0.34 0.49 1.01 2.35 -78.06%
P/EPS 9.46 17.75 45.45 -30.74 -39.52 445.00 70.59 -73.71%
EY 10.57 5.63 2.20 -3.25 -2.53 0.22 1.42 279.84%
DY 0.00 0.00 0.00 7.94 9.09 6.74 6.25 -
P/NAPS 0.36 0.35 0.35 0.37 0.56 0.75 0.76 -39.15%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 14/11/08 29/08/08 09/05/08 25/02/08 15/11/07 30/08/07 31/05/07 -
Price 0.58 0.53 0.65 0.55 0.57 0.68 0.87 -
P/RPS 0.24 0.39 1.15 0.30 0.43 0.77 2.13 -76.57%
P/EPS 9.15 15.68 49.24 -26.83 -34.13 340.00 63.97 -72.55%
EY 10.93 6.38 2.03 -3.73 -2.93 0.29 1.56 264.85%
DY 0.00 0.00 0.00 9.09 10.53 8.82 6.90 -
P/NAPS 0.35 0.31 0.38 0.33 0.49 0.58 0.69 -36.31%

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