[HEXCAP] QoQ Quarter Result on 31-Dec-2004 [#3]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- -7.26%
YoY- 79.72%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 27,260 18,419 12,392 21,742 26,128 18,029 6,507 159.64%
PBT 8,341 5,118 2,635 8,505 10,221 5,390 1,958 162.55%
Tax -2,410 -1,386 341 -3,189 -4,489 -2,203 -489 189.32%
NP 5,931 3,732 2,976 5,316 5,732 3,187 1,469 153.33%
-
NP to SH 5,452 2,413 2,976 5,316 5,732 3,187 1,469 139.52%
-
Tax Rate 28.89% 27.08% -12.94% 37.50% 43.92% 40.87% 24.97% -
Total Cost 21,329 14,687 9,416 16,426 20,396 14,842 5,038 161.47%
-
Net Worth 64,044 58,660 56,260 53,289 54,793 49,050 35,812 47.28%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - 6,880 6,881 - - 3,420 -
Div Payout % - - 231.21% 129.45% - - 232.88% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 64,044 58,660 56,260 53,289 54,793 49,050 35,812 47.28%
NOSH 128,888 129,037 86,011 86,019 85,937 85,902 67,077 54.49%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 21.76% 20.26% 24.02% 24.45% 21.94% 17.68% 22.58% -
ROE 8.51% 4.11% 5.29% 9.98% 10.46% 6.50% 4.10% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 21.15 14.27 14.41 25.28 30.40 20.99 9.70 68.06%
EPS 4.23 1.87 3.46 6.18 6.67 3.71 2.19 55.03%
DPS 0.00 0.00 8.00 8.00 0.00 0.00 5.10 -
NAPS 0.4969 0.4546 0.6541 0.6195 0.6376 0.571 0.5339 -4.67%
Adjusted Per Share Value based on latest NOSH - 86,019
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 6.10 4.12 2.77 4.86 5.85 4.03 1.46 159.18%
EPS 1.22 0.54 0.67 1.19 1.28 0.71 0.33 138.90%
DPS 0.00 0.00 1.54 1.54 0.00 0.00 0.77 -
NAPS 0.1433 0.1312 0.1259 0.1192 0.1226 0.1097 0.0801 47.31%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.90 1.01 1.37 1.46 1.19 1.34 1.99 -
P/RPS 4.26 7.08 9.51 5.78 3.91 6.38 20.51 -64.89%
P/EPS 21.28 54.01 39.60 23.62 17.84 36.12 90.87 -61.97%
EY 4.70 1.85 2.53 4.23 5.61 2.77 1.10 163.07%
DY 0.00 0.00 5.84 5.48 0.00 0.00 2.56 -
P/NAPS 1.81 2.22 2.09 2.36 1.87 2.35 3.73 -38.22%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 02/08/05 30/05/05 25/02/05 30/11/04 06/08/04 28/05/04 -
Price 0.63 1.02 0.89 1.49 1.25 1.37 1.42 -
P/RPS 2.98 7.15 6.18 5.89 4.11 6.53 14.64 -65.36%
P/EPS 14.89 54.55 25.72 24.11 18.74 36.93 64.84 -62.46%
EY 6.71 1.83 3.89 4.15 5.34 2.71 1.54 166.52%
DY 0.00 0.00 8.99 5.37 0.00 0.00 3.59 -
P/NAPS 1.27 2.24 1.36 2.41 1.96 2.40 2.66 -38.88%

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