[HEXZA] QoQ Quarter Result on 30-Apr-2005 [#1]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
20-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
30-Apr-2005 [#1]
Profit Trend
QoQ- -6.62%
YoY- 79.42%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Quarter Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 29,358 32,830 34,634 33,275 29,269 32,233 34,277 -9.78%
PBT 1,497 2,710 5,940 3,393 3,832 2,830 3,164 -39.19%
Tax -71 -272 -1,279 -996 -1,265 -759 -916 -81.73%
NP 1,426 2,438 4,661 2,397 2,567 2,071 2,248 -26.11%
-
NP to SH 1,376 2,209 4,420 2,397 2,567 2,071 2,248 -27.84%
-
Tax Rate 4.74% 10.04% 21.53% 29.35% 33.01% 26.82% 28.95% -
Total Cost 27,932 30,392 29,973 30,878 26,702 30,162 32,029 -8.69%
-
Net Worth 141,457 137,420 136,197 132,027 129,633 128,633 127,172 7.33%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div - - - - 1,155 - - -
Div Payout % - - - - 45.00% - - -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 141,457 137,420 136,197 132,027 129,633 128,633 127,172 7.33%
NOSH 128,598 128,430 128,488 128,181 128,350 128,633 128,457 0.07%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 4.86% 7.43% 13.46% 7.20% 8.77% 6.43% 6.56% -
ROE 0.97% 1.61% 3.25% 1.82% 1.98% 1.61% 1.77% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 22.83 25.56 26.95 25.96 22.80 25.06 26.68 -9.84%
EPS 1.07 1.72 3.44 1.87 2.00 1.61 1.75 -27.89%
DPS 0.00 0.00 0.00 0.00 0.90 0.00 0.00 -
NAPS 1.10 1.07 1.06 1.03 1.01 1.00 0.99 7.25%
Adjusted Per Share Value based on latest NOSH - 128,181
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 14.65 16.38 17.28 16.61 14.61 16.09 17.11 -9.80%
EPS 0.69 1.10 2.21 1.20 1.28 1.03 1.12 -27.53%
DPS 0.00 0.00 0.00 0.00 0.58 0.00 0.00 -
NAPS 0.7059 0.6858 0.6797 0.6589 0.6469 0.6419 0.6347 7.32%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 0.47 0.48 0.47 0.48 0.51 0.47 0.50 -
P/RPS 2.06 1.88 1.74 1.85 2.24 1.88 1.87 6.64%
P/EPS 43.93 27.91 13.66 25.67 25.50 29.19 28.57 33.11%
EY 2.28 3.58 7.32 3.90 3.92 3.43 3.50 -24.79%
DY 0.00 0.00 0.00 0.00 1.76 0.00 0.00 -
P/NAPS 0.43 0.45 0.44 0.47 0.50 0.47 0.51 -10.72%
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 29/03/06 28/11/05 26/09/05 20/06/05 23/03/05 30/12/04 21/09/04 -
Price 0.51 0.47 0.47 0.48 0.54 0.53 0.50 -
P/RPS 2.23 1.84 1.74 1.85 2.37 2.12 1.87 12.41%
P/EPS 47.66 27.33 13.66 25.67 27.00 32.92 28.57 40.52%
EY 2.10 3.66 7.32 3.90 3.70 3.04 3.50 -28.79%
DY 0.00 0.00 0.00 0.00 1.67 0.00 0.00 -
P/NAPS 0.46 0.44 0.44 0.47 0.53 0.53 0.51 -6.63%

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