[HYTEXIN] QoQ Quarter Result on 31-Mar-2006 [#4]

Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 15.37%
YoY- 413.94%
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 48,755 31,020 35,319 39,225 51,514 33,946 33,380 28.64%
PBT 3,322 -2,732 1,564 7,784 7,013 -1,673 -3,186 -
Tax -636 267 -1,207 -779 -941 -467 -554 9.61%
NP 2,686 -2,465 357 7,005 6,072 -2,140 -3,740 -
-
NP to SH 2,686 -2,465 357 7,005 6,072 -2,140 -3,740 -
-
Tax Rate 19.15% - 77.17% 10.01% 13.42% - - -
Total Cost 46,069 33,485 34,962 32,220 45,442 36,086 37,120 15.44%
-
Net Worth 105,039 100,704 101,150 104,999 100,450 94,279 97,630 4.98%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - 1,499 - - -
Div Payout % - - - - 24.69% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 105,039 100,704 101,150 104,999 100,450 94,279 97,630 4.98%
NOSH 150,055 150,304 148,750 149,999 149,925 149,650 150,200 -0.06%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 5.51% -7.95% 1.01% 17.86% 11.79% -6.30% -11.20% -
ROE 2.56% -2.45% 0.35% 6.67% 6.04% -2.27% -3.83% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 32.49 20.64 23.74 26.15 34.36 22.68 22.22 28.73%
EPS 1.79 -1.64 0.24 4.67 4.05 -1.43 -2.49 -
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.70 0.67 0.68 0.70 0.67 0.63 0.65 5.05%
Adjusted Per Share Value based on latest NOSH - 149,999
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 32.53 20.70 23.57 26.17 34.37 22.65 22.27 28.64%
EPS 1.79 -1.64 0.24 4.67 4.05 -1.43 -2.50 -
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.7008 0.6719 0.6749 0.7006 0.6702 0.629 0.6514 4.97%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.31 0.31 0.32 0.31 0.32 0.36 0.38 -
P/RPS 0.95 1.50 1.35 1.19 0.93 1.59 1.71 -32.34%
P/EPS 17.32 -18.90 133.33 6.64 7.90 -25.17 -15.26 -
EY 5.77 -5.29 0.75 15.06 12.66 -3.97 -6.55 -
DY 0.00 0.00 0.00 0.00 3.13 0.00 0.00 -
P/NAPS 0.44 0.46 0.47 0.44 0.48 0.57 0.58 -16.77%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 01/12/06 30/08/06 31/05/06 27/02/06 30/11/05 30/08/05 -
Price 0.31 0.33 0.32 0.34 0.32 0.33 0.35 -
P/RPS 0.95 1.60 1.35 1.30 0.93 1.45 1.57 -28.39%
P/EPS 17.32 -20.12 133.33 7.28 7.90 -23.08 -14.06 -
EY 5.77 -4.97 0.75 13.74 12.66 -4.33 -7.11 -
DY 0.00 0.00 0.00 0.00 3.13 0.00 0.00 -
P/NAPS 0.44 0.49 0.47 0.49 0.48 0.52 0.54 -12.72%

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