[HEXCARE] QoQ Cumulative Quarter Result on 31-Mar-2001 [#1]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
11-Apr-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- -72.19%
YoY- -12.43%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Cumulative Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 80,000 59,986 40,651 20,163 89,289 68,886 44,400 47.91%
PBT 14,242 11,190 7,555 4,099 16,001 12,834 8,502 40.91%
Tax -3,671 -2,817 -1,986 -957 -4,702 -3,911 -2,408 32.35%
NP 10,571 8,373 5,569 3,142 11,299 8,923 6,094 44.22%
-
NP to SH 10,571 8,373 5,569 3,142 11,299 8,923 6,094 44.22%
-
Tax Rate 25.78% 25.17% 26.29% 23.35% 29.39% 30.47% 28.32% -
Total Cost 69,429 51,613 35,082 17,021 77,990 59,963 38,306 48.49%
-
Net Worth 66,877 68,192 65,619 67,144 59,251 65,939 62,146 4.99%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 66,877 68,192 65,619 67,144 59,251 65,939 62,146 4.99%
NOSH 43,146 43,159 43,170 43,041 39,765 30,247 30,168 26.85%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 13.21% 13.96% 13.70% 15.58% 12.65% 12.95% 13.73% -
ROE 15.81% 12.28% 8.49% 4.68% 19.07% 13.53% 9.81% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 185.41 138.99 94.16 46.85 224.54 227.74 147.17 16.59%
EPS 24.50 19.40 12.90 7.30 26.40 29.50 20.20 13.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.58 1.52 1.56 1.49 2.18 2.06 -17.23%
Adjusted Per Share Value based on latest NOSH - 43,041
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 6.70 5.03 3.41 1.69 7.48 5.77 3.72 47.87%
EPS 0.89 0.70 0.47 0.26 0.95 0.75 0.51 44.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.056 0.0571 0.055 0.0563 0.0496 0.0553 0.0521 4.91%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 1.05 0.83 0.96 0.94 1.05 1.85 2.03 -
P/RPS 0.57 0.60 1.02 2.01 0.47 0.81 1.38 -44.44%
P/EPS 4.29 4.28 7.44 12.88 3.70 6.27 10.05 -43.21%
EY 23.33 23.37 13.44 7.77 27.06 15.95 9.95 76.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.53 0.63 0.60 0.70 0.85 0.99 -22.09%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 12/03/02 26/11/01 09/08/01 11/04/01 17/01/01 12/10/00 15/08/00 -
Price 1.06 0.93 0.92 0.88 1.10 1.70 2.10 -
P/RPS 0.57 0.67 0.98 1.88 0.49 0.75 1.43 -45.74%
P/EPS 4.33 4.79 7.13 12.05 3.87 5.76 10.40 -44.15%
EY 23.11 20.86 14.02 8.30 25.83 17.35 9.62 79.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.59 0.61 0.56 0.74 0.78 1.02 -23.62%

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