[HEXZA] QoQ Quarter Result on 31-Jul-2003 [#2]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
22-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ- 55.58%
YoY- -47.24%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Quarter Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 31,223 27,359 32,745 29,949 28,950 23,726 25,081 15.73%
PBT 2,251 1,360 2,168 1,369 1,328 -1,868 1,777 17.09%
Tax -915 -200 -670 -59 -486 -649 -709 18.55%
NP 1,336 1,160 1,498 1,310 842 -2,517 1,068 16.11%
-
NP to SH 1,336 1,160 1,498 1,310 842 -2,517 1,068 16.11%
-
Tax Rate 40.65% 14.71% 30.90% 4.31% 36.60% - 39.90% -
Total Cost 29,887 26,199 31,247 28,639 28,108 26,243 24,013 15.72%
-
Net Worth 125,892 123,733 121,632 120,725 118,645 119,588 121,897 2.17%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div - 1,108 - - - 1,105 - -
Div Payout % - 95.56% - - - 0.00% - -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 125,892 123,733 121,632 120,725 118,645 119,588 121,897 2.17%
NOSH 128,461 128,888 128,034 128,431 127,575 128,589 128,313 0.07%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 4.28% 4.24% 4.57% 4.37% 2.91% -10.61% 4.26% -
ROE 1.06% 0.94% 1.23% 1.09% 0.71% -2.10% 0.88% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 24.31 21.23 25.58 23.32 22.69 18.45 19.55 15.65%
EPS 1.04 0.90 1.17 1.02 0.66 -1.96 0.83 16.24%
DPS 0.00 0.86 0.00 0.00 0.00 0.86 0.00 -
NAPS 0.98 0.96 0.95 0.94 0.93 0.93 0.95 2.09%
Adjusted Per Share Value based on latest NOSH - 128,431
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 15.58 13.65 16.34 14.95 14.45 11.84 12.52 15.70%
EPS 0.67 0.58 0.75 0.65 0.42 -1.26 0.53 16.93%
DPS 0.00 0.55 0.00 0.00 0.00 0.55 0.00 -
NAPS 0.6283 0.6175 0.607 0.6025 0.5921 0.5968 0.6083 2.18%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 -
Price 0.55 0.54 0.61 0.56 0.50 0.54 0.56 -
P/RPS 2.26 2.54 2.39 2.40 2.20 2.93 2.86 -14.53%
P/EPS 52.88 60.00 52.14 54.90 75.76 -27.59 67.28 -14.84%
EY 1.89 1.67 1.92 1.82 1.32 -3.62 1.49 17.19%
DY 0.00 1.59 0.00 0.00 0.00 1.59 0.00 -
P/NAPS 0.56 0.56 0.64 0.60 0.54 0.58 0.59 -3.42%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 23/06/04 30/03/04 31/12/03 22/09/03 23/06/03 31/03/03 31/12/02 -
Price 0.50 0.57 0.56 0.55 0.54 0.52 0.54 -
P/RPS 2.06 2.69 2.19 2.36 2.38 2.82 2.76 -17.73%
P/EPS 48.08 63.33 47.86 53.92 81.82 -26.57 64.88 -18.12%
EY 2.08 1.58 2.09 1.85 1.22 -3.76 1.54 22.21%
DY 0.00 1.51 0.00 0.00 0.00 1.65 0.00 -
P/NAPS 0.51 0.59 0.59 0.59 0.58 0.56 0.57 -7.15%

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