[HYTEXIN] QoQ Quarter Result on 31-Dec-2003 [#3]

Stock
[HYTEXIN] HYTEX INTEGRATED BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 5078.79%
YoY- -37.08%
Quarter Report
Latest QR
Upcoming QR
HYTEXIN's Result
HYTEXIN's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 22,530 26,269 35,108 36,170 20,624 22,770 33,446 -23.10%
PBT 1,226 895 1,836 4,529 -15 1,678 2,120 -30.51%
Tax -300 -388 -278 -1,111 81 -473 272 -
NP 926 507 1,558 3,418 66 1,205 2,392 -46.79%
-
NP to SH 926 507 1,558 3,418 66 1,205 2,392 -46.79%
-
Tax Rate 24.47% 43.35% 15.14% 24.53% - 28.19% -12.83% -
Total Cost 21,604 25,762 33,550 32,752 20,558 21,565 31,054 -21.43%
-
Net Worth 98,574 96,926 99,206 0 0 0 57,684 42.79%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 1,497 - - - -
Div Payout % - - - 43.82% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 98,574 96,926 99,206 0 0 0 57,684 42.79%
NOSH 149,354 149,117 150,312 149,765 150,312 149,999 87,401 42.79%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 4.11% 1.93% 4.44% 9.45% 0.32% 5.29% 7.15% -
ROE 0.94% 0.52% 1.57% 0.00% 0.00% 0.00% 4.15% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 15.08 17.62 23.36 24.15 13.72 15.18 38.27 -46.16%
EPS 0.62 0.34 1.04 2.28 0.04 0.80 1.59 -46.53%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.66 0.65 0.66 0.00 0.00 0.00 0.66 0.00%
Adjusted Per Share Value based on latest NOSH - 149,765
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 15.03 17.53 23.42 24.13 13.76 15.19 22.32 -23.11%
EPS 0.62 0.34 1.04 2.28 0.04 0.80 1.60 -46.75%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.6577 0.6467 0.6619 0.00 0.00 0.00 0.3849 42.78%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.45 0.46 0.51 0.55 0.63 0.68 0.62 -
P/RPS 2.98 2.61 2.18 2.28 4.59 4.48 1.62 49.96%
P/EPS 72.58 135.29 49.20 24.10 1,434.80 84.65 22.65 116.89%
EY 1.38 0.74 2.03 4.15 0.07 1.18 4.41 -53.81%
DY 0.00 0.00 0.00 1.82 0.00 0.00 0.00 -
P/NAPS 0.68 0.71 0.77 0.00 0.00 0.00 0.94 -19.36%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 27/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 -
Price 0.44 0.46 0.47 0.57 0.59 0.65 0.67 -
P/RPS 2.92 2.61 2.01 2.36 4.30 4.28 1.75 40.54%
P/EPS 70.97 135.29 45.34 24.98 1,343.70 80.91 24.48 102.92%
EY 1.41 0.74 2.21 4.00 0.07 1.24 4.08 -50.65%
DY 0.00 0.00 0.00 1.75 0.00 0.00 0.00 -
P/NAPS 0.67 0.71 0.71 0.00 0.00 0.00 1.02 -24.37%

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