[HYTEXIN] QoQ Quarter Result on 31-Mar-2010 [#4]

Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -155.96%
YoY- -24.57%
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 32,954 30,776 29,872 38,468 31,388 33,756 34,247 -2.52%
PBT -7,634 516 -5,139 -16,247 -3,511 -4,863 -3,952 54.91%
Tax -111 -478 -159 -165 -2,901 -282 -276 -45.42%
NP -7,745 38 -5,298 -16,412 -6,412 -5,145 -4,228 49.54%
-
NP to SH -7,745 38 -5,298 -16,412 -6,412 -5,145 -4,228 49.54%
-
Tax Rate - 92.64% - - - - - -
Total Cost 40,699 30,738 35,170 54,880 37,800 38,901 38,475 3.80%
-
Net Worth 43,528 43,066 52,529 61,507 79,586 85,499 91,456 -38.95%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 43,528 43,066 52,529 61,507 79,586 85,499 91,456 -38.95%
NOSH 150,096 126,666 150,084 150,018 150,163 149,999 149,929 0.07%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -23.50% 0.12% -17.74% -42.66% -20.43% -15.24% -12.35% -
ROE -17.79% 0.09% -10.09% -26.68% -8.06% -6.02% -4.62% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 21.96 24.30 19.90 25.64 20.90 22.50 22.84 -2.57%
EPS -5.16 0.03 -3.53 -10.94 -4.27 -3.43 -2.82 49.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.34 0.35 0.41 0.53 0.57 0.61 -39.00%
Adjusted Per Share Value based on latest NOSH - 150,018
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 21.99 20.53 19.93 25.67 20.94 22.52 22.85 -2.51%
EPS -5.17 0.03 -3.53 -10.95 -4.28 -3.43 -2.82 49.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2904 0.2873 0.3505 0.4104 0.531 0.5705 0.6102 -38.96%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.18 0.12 0.16 0.20 0.19 0.20 0.28 -
P/RPS 0.82 0.49 0.80 0.78 0.91 0.89 1.23 -23.62%
P/EPS -3.49 400.00 -4.53 -1.83 -4.45 -5.83 -9.93 -50.10%
EY -28.67 0.25 -22.06 -54.70 -22.47 -17.15 -10.07 100.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.35 0.46 0.49 0.36 0.35 0.46 21.95%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 29/11/10 30/08/10 31/05/10 24/02/10 26/11/09 28/08/09 -
Price 0.19 0.20 0.13 0.18 0.20 0.22 0.20 -
P/RPS 0.87 0.82 0.65 0.70 0.96 0.98 0.88 -0.75%
P/EPS -3.68 666.67 -3.68 -1.65 -4.68 -6.41 -7.09 -35.33%
EY -27.16 0.15 -27.15 -60.78 -21.35 -15.59 -14.10 54.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.59 0.37 0.44 0.38 0.39 0.33 58.53%

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