[HEXZA] QoQ Quarter Result on 31-Mar-2012 [#3]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -52.92%
YoY- 2.6%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 30,146 31,335 37,396 37,196 38,539 35,485 34,085 -7.82%
PBT 1,823 399 2,225 2,046 2,885 1,822 6,027 -54.77%
Tax -628 312 -518 -865 -523 -270 -362 44.13%
NP 1,195 711 1,707 1,181 2,362 1,552 5,665 -64.39%
-
NP to SH 1,000 672 1,491 1,025 2,177 1,269 5,328 -67.05%
-
Tax Rate 34.45% -78.20% 23.28% 42.28% 18.13% 14.82% 6.01% -
Total Cost 28,951 30,624 35,689 36,015 36,177 33,933 28,420 1.23%
-
Net Worth 208,395 214,406 214,406 202,383 195,929 211,499 205,226 1.02%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - 8,015 - - - 7,893 -
Div Payout % - - 537.57% - - - 148.15% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 208,395 214,406 214,406 202,383 195,929 211,499 205,226 1.02%
NOSH 200,380 200,380 200,380 200,380 197,909 211,499 197,333 1.02%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 3.96% 2.27% 4.56% 3.18% 6.13% 4.37% 16.62% -
ROE 0.48% 0.31% 0.70% 0.51% 1.11% 0.60% 2.60% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 15.04 15.64 18.66 18.56 19.47 16.78 17.27 -8.76%
EPS 0.50 0.30 0.70 0.50 1.10 0.60 2.70 -67.34%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 4.00 -
NAPS 1.04 1.07 1.07 1.01 0.99 1.00 1.04 0.00%
Adjusted Per Share Value based on latest NOSH - 200,380
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 15.04 15.64 18.66 18.56 19.23 17.71 17.01 -7.84%
EPS 0.50 0.30 0.70 0.50 1.09 0.63 2.66 -67.01%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 3.94 -
NAPS 1.04 1.07 1.07 1.01 0.9778 1.0555 1.0242 1.02%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.56 0.60 0.60 0.61 0.56 0.57 0.60 -
P/RPS 3.72 3.84 3.21 3.29 2.88 3.40 3.47 4.72%
P/EPS 112.21 178.91 80.64 119.25 50.91 95.00 22.22 192.90%
EY 0.89 0.56 1.24 0.84 1.96 1.05 4.50 -65.88%
DY 0.00 0.00 6.67 0.00 0.00 0.00 6.67 -
P/NAPS 0.54 0.56 0.56 0.60 0.57 0.57 0.58 -4.63%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 26/11/12 30/08/12 22/05/12 21/02/12 25/11/11 26/08/11 -
Price 0.565 0.63 0.62 0.58 0.62 0.65 0.56 -
P/RPS 3.76 4.03 3.32 3.12 3.18 3.87 3.24 10.38%
P/EPS 113.21 187.86 83.32 113.39 56.36 108.33 20.74 208.42%
EY 0.88 0.53 1.20 0.88 1.77 0.92 4.82 -67.65%
DY 0.00 0.00 6.45 0.00 0.00 0.00 7.14 -
P/NAPS 0.54 0.59 0.58 0.57 0.63 0.65 0.54 0.00%

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