[HEXCAP] QoQ Quarter Result on 31-Dec-2005 [#3]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
17-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- -50.15%
YoY- -48.87%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 16,239 7,033 6,763 15,353 27,260 18,419 12,392 19.73%
PBT 2,079 -301 1,198 3,565 8,341 5,118 2,635 -14.60%
Tax -710 -26 -915 -1,142 -2,410 -1,386 341 -
NP 1,369 -327 283 2,423 5,931 3,732 2,976 -40.38%
-
NP to SH 979 -550 283 2,718 5,452 2,413 2,976 -52.31%
-
Tax Rate 34.15% - 76.38% 32.03% 28.89% 27.08% -12.94% -
Total Cost 14,870 7,360 6,480 12,930 21,329 14,687 9,416 35.57%
-
Net Worth 63,248 61,830 75,290 80,702 64,044 58,660 56,260 8.11%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - 4,180 - - - 6,880 -
Div Payout % - - 1,477.27% - - - 231.21% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 63,248 61,830 75,290 80,702 64,044 58,660 56,260 8.11%
NOSH 128,815 127,906 128,636 128,815 128,888 129,037 86,011 30.86%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 8.43% -4.65% 4.18% 15.78% 21.76% 20.26% 24.02% -
ROE 1.55% -0.89% 0.38% 3.37% 8.51% 4.11% 5.29% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 12.61 5.50 5.26 11.92 21.15 14.27 14.41 -8.50%
EPS 0.76 -0.43 0.22 2.11 4.23 1.87 3.46 -63.56%
DPS 0.00 0.00 3.25 0.00 0.00 0.00 8.00 -
NAPS 0.491 0.4834 0.5853 0.6265 0.4969 0.4546 0.6541 -17.38%
Adjusted Per Share Value based on latest NOSH - 128,815
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 3.63 1.57 1.51 3.43 6.10 4.12 2.77 19.73%
EPS 0.22 -0.12 0.06 0.61 1.22 0.54 0.67 -52.37%
DPS 0.00 0.00 0.94 0.00 0.00 0.00 1.54 -
NAPS 0.1415 0.1383 0.1684 0.1806 0.1433 0.1312 0.1259 8.09%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.43 0.63 0.80 0.76 0.90 1.01 1.37 -
P/RPS 3.41 11.46 15.22 6.38 4.26 7.08 9.51 -49.49%
P/EPS 56.58 -146.51 363.64 36.02 21.28 54.01 39.60 26.82%
EY 1.77 -0.68 0.27 2.78 4.70 1.85 2.53 -21.17%
DY 0.00 0.00 4.06 0.00 0.00 0.00 5.84 -
P/NAPS 0.88 1.30 1.37 1.21 1.81 2.22 2.09 -43.79%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 24/11/06 02/08/06 24/05/06 17/03/06 24/11/05 02/08/05 30/05/05 -
Price 0.44 0.57 0.72 0.77 0.63 1.02 0.89 -
P/RPS 3.49 10.37 13.69 6.46 2.98 7.15 6.18 -31.65%
P/EPS 57.89 -132.56 327.27 36.49 14.89 54.55 25.72 71.66%
EY 1.73 -0.75 0.31 2.74 6.71 1.83 3.89 -41.70%
DY 0.00 0.00 4.51 0.00 0.00 0.00 8.99 -
P/NAPS 0.90 1.18 1.23 1.23 1.27 2.24 1.36 -24.04%

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