[HEXZA] QoQ Quarter Result on 30-Apr-2004 [#1]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
23-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
30-Apr-2004 [#1]
Profit Trend
QoQ- 15.17%
YoY- 58.67%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Quarter Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 29,269 32,233 34,277 31,223 27,359 32,745 29,949 -1.51%
PBT 3,832 2,830 3,164 2,251 1,360 2,168 1,369 97.99%
Tax -1,265 -759 -916 -915 -200 -670 -59 664.64%
NP 2,567 2,071 2,248 1,336 1,160 1,498 1,310 56.27%
-
NP to SH 2,567 2,071 2,248 1,336 1,160 1,498 1,310 56.27%
-
Tax Rate 33.01% 26.82% 28.95% 40.65% 14.71% 30.90% 4.31% -
Total Cost 26,702 30,162 32,029 29,887 26,199 31,247 28,639 -4.54%
-
Net Worth 129,633 128,633 127,172 125,892 123,733 121,632 120,725 4.83%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div 1,155 - - - 1,108 - - -
Div Payout % 45.00% - - - 95.56% - - -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 129,633 128,633 127,172 125,892 123,733 121,632 120,725 4.83%
NOSH 128,350 128,633 128,457 128,461 128,888 128,034 128,431 -0.04%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin 8.77% 6.43% 6.56% 4.28% 4.24% 4.57% 4.37% -
ROE 1.98% 1.61% 1.77% 1.06% 0.94% 1.23% 1.09% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 22.80 25.06 26.68 24.31 21.23 25.58 23.32 -1.48%
EPS 2.00 1.61 1.75 1.04 0.90 1.17 1.02 56.33%
DPS 0.90 0.00 0.00 0.00 0.86 0.00 0.00 -
NAPS 1.01 1.00 0.99 0.98 0.96 0.95 0.94 4.88%
Adjusted Per Share Value based on latest NOSH - 128,461
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 14.61 16.09 17.11 15.58 13.65 16.34 14.95 -1.51%
EPS 1.28 1.03 1.12 0.67 0.58 0.75 0.65 56.78%
DPS 0.58 0.00 0.00 0.00 0.55 0.00 0.00 -
NAPS 0.6469 0.6419 0.6347 0.6283 0.6175 0.607 0.6025 4.83%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 -
Price 0.51 0.47 0.50 0.55 0.54 0.61 0.56 -
P/RPS 2.24 1.88 1.87 2.26 2.54 2.39 2.40 -4.47%
P/EPS 25.50 29.19 28.57 52.88 60.00 52.14 54.90 -39.88%
EY 3.92 3.43 3.50 1.89 1.67 1.92 1.82 66.39%
DY 1.76 0.00 0.00 0.00 1.59 0.00 0.00 -
P/NAPS 0.50 0.47 0.51 0.56 0.56 0.64 0.60 -11.39%
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 23/03/05 30/12/04 21/09/04 23/06/04 30/03/04 31/12/03 22/09/03 -
Price 0.54 0.53 0.50 0.50 0.57 0.56 0.55 -
P/RPS 2.37 2.12 1.87 2.06 2.69 2.19 2.36 0.28%
P/EPS 27.00 32.92 28.57 48.08 63.33 47.86 53.92 -36.80%
EY 3.70 3.04 3.50 2.08 1.58 2.09 1.85 58.40%
DY 1.67 0.00 0.00 0.00 1.51 0.00 0.00 -
P/NAPS 0.53 0.53 0.51 0.51 0.59 0.59 0.59 -6.86%

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