[HEXCARE] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -84.34%
YoY- -17.97%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 144,929 106,434 68,352 32,363 121,389 92,279 56,569 86.91%
PBT -4,485 -2,640 -599 1,087 8,208 7,002 3,861 -
Tax -230 -380 -227 -399 -1,625 -2,321 -1,415 -70.11%
NP -4,715 -3,020 -826 688 6,583 4,681 2,446 -
-
NP to SH -1,626 -1,328 155 1,077 6,878 4,875 2,551 -
-
Tax Rate - - - 36.71% 19.80% 33.15% 36.65% -
Total Cost 149,644 109,454 69,178 31,675 114,806 87,598 54,123 96.62%
-
Net Worth 134,073 93,039 91,449 100,572 99,356 102,838 105,639 17.17%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 3,966 4,771 4,649 4,751 11,828 7,850 7,825 -36.35%
Div Payout % 0.00% 0.00% 3,000.00% 441.18% 171.97% 161.03% 306.75% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 134,073 93,039 91,449 100,572 99,356 102,838 105,639 17.17%
NOSH 79,333 79,520 77,499 79,191 78,854 78,502 78,251 0.91%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -3.25% -2.84% -1.21% 2.13% 5.42% 5.07% 4.32% -
ROE -1.21% -1.43% 0.17% 1.07% 6.92% 4.74% 2.41% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 182.68 133.84 88.20 40.87 153.94 117.55 72.29 85.21%
EPS -2.05 -1.67 0.20 1.36 8.72 6.21 3.26 -
DPS 5.00 6.00 6.00 6.00 15.00 10.00 10.00 -36.92%
NAPS 1.69 1.17 1.18 1.27 1.26 1.31 1.35 16.10%
Adjusted Per Share Value based on latest NOSH - 79,191
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 14.28 10.49 6.73 3.19 11.96 9.09 5.57 86.99%
EPS -0.16 -0.13 0.02 0.11 0.68 0.48 0.25 -
DPS 0.39 0.47 0.46 0.47 1.17 0.77 0.77 -36.38%
NAPS 0.1321 0.0917 0.0901 0.0991 0.0979 0.1013 0.1041 17.16%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.63 0.66 0.89 0.96 0.99 0.95 0.99 -
P/RPS 0.34 0.49 1.01 2.35 0.64 0.81 1.37 -60.40%
P/EPS -30.74 -39.52 445.00 70.59 11.35 15.30 30.37 -
EY -3.25 -2.53 0.22 1.42 8.81 6.54 3.29 -
DY 7.94 9.09 6.74 6.25 15.15 10.53 10.10 -14.78%
P/NAPS 0.37 0.56 0.75 0.76 0.79 0.73 0.73 -36.35%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 15/11/07 30/08/07 31/05/07 28/02/07 07/11/06 18/08/06 -
Price 0.55 0.57 0.68 0.87 0.95 0.98 0.96 -
P/RPS 0.30 0.43 0.77 2.13 0.62 0.83 1.33 -62.84%
P/EPS -26.83 -34.13 340.00 63.97 10.89 15.78 29.45 -
EY -3.73 -2.93 0.29 1.56 9.18 6.34 3.40 -
DY 9.09 10.53 8.82 6.90 15.79 10.20 10.42 -8.67%
P/NAPS 0.33 0.49 0.58 0.69 0.75 0.75 0.71 -39.91%

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