[HEXCAP] QoQ Quarter Result on 30-Jun-2007 [#1]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
27-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- -89.23%
YoY- 123.09%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 18,380 12,035 14,816 9,838 33,053 10,184 16,239 8.59%
PBT 3,148 2,368 2,715 264 1,585 1,169 2,079 31.82%
Tax -741 -621 -713 -71 -78 -333 -710 2.88%
NP 2,407 1,747 2,002 193 1,507 836 1,369 45.62%
-
NP to SH 1,794 1,202 1,435 127 1,179 543 979 49.69%
-
Tax Rate 23.54% 26.22% 26.26% 26.89% 4.92% 28.49% 34.15% -
Total Cost 15,973 10,288 12,814 9,645 31,546 9,348 14,870 4.88%
-
Net Worth 65,693 66,975 65,790 63,220 64,365 64,022 63,248 2.55%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 2,898 - - - 971 - - -
Div Payout % 161.55% - - - 82.42% - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 65,693 66,975 65,790 63,220 64,365 64,022 63,248 2.55%
NOSH 128,811 129,247 129,279 126,999 129,560 129,285 128,815 -0.00%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 13.10% 14.52% 13.51% 1.96% 4.56% 8.21% 8.43% -
ROE 2.73% 1.79% 2.18% 0.20% 1.83% 0.85% 1.55% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 14.27 9.31 11.46 7.75 25.51 7.88 12.61 8.58%
EPS 1.39 0.93 1.11 0.10 0.91 0.42 0.76 49.50%
DPS 2.25 0.00 0.00 0.00 0.75 0.00 0.00 -
NAPS 0.51 0.5182 0.5089 0.4978 0.4968 0.4952 0.491 2.56%
Adjusted Per Share Value based on latest NOSH - 126,999
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 4.11 2.69 3.31 2.20 7.40 2.28 3.63 8.62%
EPS 0.40 0.27 0.32 0.03 0.26 0.12 0.22 48.91%
DPS 0.65 0.00 0.00 0.00 0.22 0.00 0.00 -
NAPS 0.147 0.1498 0.1472 0.1414 0.144 0.1432 0.1415 2.57%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.35 0.41 0.45 0.41 0.47 0.44 0.43 -
P/RPS 2.45 4.40 3.93 5.29 1.84 5.59 3.41 -19.76%
P/EPS 25.13 44.09 40.54 410.00 51.65 104.76 56.58 -41.75%
EY 3.98 2.27 2.47 0.24 1.94 0.95 1.77 71.55%
DY 6.43 0.00 0.00 0.00 1.60 0.00 0.00 -
P/NAPS 0.69 0.79 0.88 0.82 0.95 0.89 0.88 -14.95%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 26/02/08 21/11/07 27/07/07 18/05/07 13/02/07 24/11/06 -
Price 0.40 0.35 0.41 0.44 0.44 0.43 0.44 -
P/RPS 2.80 3.76 3.58 5.68 1.72 5.46 3.49 -13.64%
P/EPS 28.72 37.63 36.94 440.00 48.35 102.38 57.89 -37.30%
EY 3.48 2.66 2.71 0.23 2.07 0.98 1.73 59.28%
DY 5.63 0.00 0.00 0.00 1.70 0.00 0.00 -
P/NAPS 0.78 0.68 0.81 0.88 0.89 0.87 0.90 -9.09%

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