[HEXCARE] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Announcement Date
22-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 64.65%
YoY- 100.49%
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 263,945 177,204 91,400 317,628 233,728 148,499 74,997 131.19%
PBT 9,889 7,472 5,006 23,295 16,683 10,955 4,950 58.55%
Tax -1,520 -1,083 -755 -727 -1,917 -1,723 -588 88.24%
NP 8,369 6,389 4,251 22,568 14,766 9,232 4,362 54.34%
-
NP to SH 7,189 5,281 3,779 17,308 10,512 5,268 2,358 110.11%
-
Tax Rate 15.37% 14.49% 15.08% 3.12% 11.49% 15.73% 11.88% -
Total Cost 255,576 170,815 87,149 295,060 218,962 139,267 70,635 135.50%
-
Net Worth 200,362 199,595 0 133,770 81,548 80,521 80,238 83.95%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 5,009 - - 5,016 4,892 - - -
Div Payout % 69.68% - - 28.98% 46.55% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 200,362 199,595 0 133,770 81,548 80,521 80,238 83.95%
NOSH 200,362 199,595 198,131 98,624 81,548 80,521 80,238 83.95%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 3.17% 3.61% 4.65% 7.11% 6.32% 6.22% 5.82% -
ROE 3.59% 2.65% 0.00% 12.94% 12.89% 6.54% 2.94% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 131.73 88.78 46.13 379.91 286.61 184.42 93.47 25.67%
EPS 3.59 2.65 1.91 20.06 12.89 6.54 2.94 14.22%
DPS 2.50 0.00 0.00 6.00 6.00 0.00 0.00 -
NAPS 1.00 1.00 0.00 1.60 1.00 1.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 98,624
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 26.00 17.46 9.00 31.29 23.03 14.63 7.39 131.14%
EPS 0.71 0.52 0.37 1.71 1.04 0.52 0.23 111.86%
DPS 0.49 0.00 0.00 0.49 0.48 0.00 0.00 -
NAPS 0.1974 0.1966 0.00 0.1318 0.0803 0.0793 0.0791 83.88%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.84 1.05 1.31 1.17 0.88 0.83 0.68 -
P/RPS 0.64 1.18 2.84 0.31 0.31 0.45 0.73 -8.39%
P/EPS 23.41 39.68 68.68 5.65 6.83 12.69 23.14 0.77%
EY 4.27 2.52 1.46 17.69 14.65 7.88 4.32 -0.77%
DY 2.98 0.00 0.00 5.13 6.82 0.00 0.00 -
P/NAPS 0.84 1.05 0.00 0.73 0.88 0.83 0.68 15.11%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/11/10 18/08/10 27/05/10 22/01/10 29/10/09 13/08/09 26/05/09 -
Price 0.87 0.98 1.04 1.41 0.94 0.94 0.79 -
P/RPS 0.66 1.10 2.25 0.37 0.33 0.51 0.85 -15.50%
P/EPS 24.25 37.04 54.53 6.81 7.29 14.37 26.88 -6.62%
EY 4.12 2.70 1.83 14.68 13.71 6.96 3.72 7.03%
DY 2.87 0.00 0.00 4.26 6.38 0.00 0.00 -
P/NAPS 0.87 0.98 0.00 0.88 0.94 0.94 0.79 6.63%

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