[HEXCAP] QoQ Quarter Result on 30-Jun-2022

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
19-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Jun-2022
Profit Trend
QoQ- 203.84%
YoY- -43.76%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 74,973 25,861 22,560 18,265 22,641 19,441 22,171 125.45%
PBT 17,987 515 1,063 1,845 -887 743 3,875 178.52%
Tax -4,432 -401 -156 -257 -519 -210 -256 570.39%
NP 13,555 114 907 1,588 -1,406 533 3,619 141.37%
-
NP to SH 13,232 272 758 1,487 -1,432 210 2,525 202.00%
-
Tax Rate 24.64% 77.86% 14.68% 13.93% - 28.26% 6.61% -
Total Cost 61,418 25,747 21,653 16,677 24,047 18,908 18,552 122.29%
-
Net Worth 245,774 161,870 164,661 161,870 159,079 138,017 122,211 59.39%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 245,774 161,870 164,661 161,870 159,079 138,017 122,211 59.39%
NOSH 384,022 279,087 279,087 279,087 279,087 255,587 230,587 40.54%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 18.08% 0.44% 4.02% 8.69% -6.21% 2.74% 16.32% -
ROE 5.38% 0.17% 0.46% 0.92% -0.90% 0.15% 2.07% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 19.52 9.27 8.08 6.54 8.11 7.61 9.62 60.34%
EPS 3.45 0.10 0.27 0.53 -0.51 0.08 1.09 115.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.58 0.59 0.58 0.57 0.54 0.53 13.41%
Adjusted Per Share Value based on latest NOSH - 279,087
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 16.77 5.79 5.05 4.09 5.07 4.35 4.96 125.43%
EPS 2.96 0.06 0.17 0.33 -0.32 0.05 0.56 203.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5499 0.3622 0.3684 0.3622 0.3559 0.3088 0.2734 59.40%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.625 0.735 0.795 0.77 0.825 0.955 1.09 -
P/RPS 3.20 7.93 9.83 11.77 10.17 12.56 11.34 -57.01%
P/EPS 18.14 754.15 292.71 144.52 -160.79 1,162.31 99.54 -67.88%
EY 5.51 0.13 0.34 0.69 -0.62 0.09 1.00 212.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.27 1.35 1.33 1.45 1.77 2.06 -39.08%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 25/05/23 22/02/23 25/11/22 19/08/22 26/05/22 23/02/22 24/11/21 -
Price 0.74 0.72 0.79 0.855 0.905 1.16 1.02 -
P/RPS 3.79 7.77 9.77 13.06 11.16 15.25 10.61 -49.68%
P/EPS 21.48 738.76 290.87 160.47 -176.38 1,411.82 93.15 -62.42%
EY 4.66 0.14 0.34 0.62 -0.57 0.07 1.07 166.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.24 1.34 1.47 1.59 2.15 1.92 -28.55%

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