[HEXCAP] QoQ Quarter Result on 30-Jun-2017 [#1]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
17-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- -56.95%
YoY- -71.24%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 31,439 27,481 22,682 22,459 22,416 21,103 23,413 21.73%
PBT 6,175 609 -1,225 617 1,452 930 2,558 80.04%
Tax 306 -501 -213 -356 -257 -424 -735 -
NP 6,481 108 -1,438 261 1,195 506 1,823 133.11%
-
NP to SH 6,233 586 -846 691 1,605 1,283 1,906 120.47%
-
Tax Rate -4.96% 82.27% - 57.70% 17.70% 45.59% 28.73% -
Total Cost 24,958 27,373 24,120 22,198 21,221 20,597 21,590 10.15%
-
Net Worth 88,171 83,608 84,059 88,542 88,655 87,445 84,172 3.14%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - 32 - - - 3,225 -
Div Payout % - - 0.00% - - - 169.20% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 88,171 83,608 84,059 88,542 88,655 87,445 84,172 3.14%
NOSH 161,250 161,250 161,249 161,250 161,250 161,250 161,250 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 20.61% 0.39% -6.34% 1.16% 5.33% 2.40% 7.79% -
ROE 7.07% 0.70% -1.01% 0.78% 1.81% 1.47% 2.26% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 19.50 17.04 14.07 13.93 13.90 13.09 14.52 21.74%
EPS 3.87 0.36 -0.52 0.43 1.00 0.80 1.18 120.90%
DPS 0.00 0.00 0.02 0.00 0.00 0.00 2.00 -
NAPS 0.5468 0.5185 0.5213 0.5491 0.5498 0.5423 0.522 3.14%
Adjusted Per Share Value based on latest NOSH - 161,250
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 7.03 6.15 5.07 5.02 5.02 4.72 5.24 21.66%
EPS 1.39 0.13 -0.19 0.15 0.36 0.29 0.43 118.78%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.72 -
NAPS 0.1973 0.1871 0.1881 0.1981 0.1983 0.1956 0.1883 3.16%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.37 0.365 0.55 0.585 0.615 0.60 0.575 -
P/RPS 1.90 2.14 3.91 4.20 4.42 4.58 3.96 -38.73%
P/EPS 9.57 100.44 -104.83 136.51 61.79 75.41 48.65 -66.20%
EY 10.45 1.00 -0.95 0.73 1.62 1.33 2.06 195.52%
DY 0.00 0.00 0.04 0.00 0.00 0.00 3.48 -
P/NAPS 0.68 0.70 1.06 1.07 1.12 1.11 1.10 -27.45%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 31/05/18 14/02/18 22/11/17 17/08/17 31/05/17 24/02/17 30/11/16 -
Price 0.685 0.38 0.495 0.595 0.605 0.655 0.56 -
P/RPS 3.51 2.23 3.52 4.27 4.35 5.00 3.86 -6.14%
P/EPS 17.72 104.56 -94.35 138.85 60.78 82.32 47.38 -48.12%
EY 5.64 0.96 -1.06 0.72 1.65 1.21 2.11 92.71%
DY 0.00 0.00 0.04 0.00 0.00 0.00 3.57 -
P/NAPS 1.25 0.73 0.95 1.08 1.10 1.21 1.07 10.93%

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