[HEXTAR] QoQ Quarter Result on 31-Dec-2009 [#1]

Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Dec-2009 [#1]
Profit Trend
QoQ- -15.96%
YoY- 108.23%
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 23,887 21,899 20,931 22,944 23,345 26,124 22,173 5.08%
PBT 995 1,592 795 1,399 1,464 3,055 2,469 -45.41%
Tax -368 -342 -294 -362 -230 -436 -747 -37.59%
NP 627 1,250 501 1,037 1,234 2,619 1,722 -48.97%
-
NP to SH 627 1,250 501 1,037 1,234 2,619 1,722 -48.97%
-
Tax Rate 36.98% 21.48% 36.98% 25.88% 15.71% 14.27% 30.26% -
Total Cost 23,260 20,649 20,430 21,907 22,111 23,505 20,451 8.95%
-
Net Worth 77,206 76,923 77,933 77,376 76,676 69,326 0 -
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 77,206 76,923 77,933 77,376 76,676 69,326 0 -
NOSH 79,594 80,128 79,523 79,769 79,870 70,026 52,340 32.20%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 2.62% 5.71% 2.39% 4.52% 5.29% 10.03% 7.77% -
ROE 0.81% 1.63% 0.64% 1.34% 1.61% 3.78% 0.00% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 30.01 27.33 26.32 28.76 29.23 37.31 42.36 -20.51%
EPS 0.78 1.56 0.63 1.30 1.70 3.74 3.29 -61.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.96 0.98 0.97 0.96 0.99 0.00 -
Adjusted Per Share Value based on latest NOSH - 79,769
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 0.61 0.56 0.54 0.59 0.60 0.67 0.57 4.62%
EPS 0.02 0.03 0.01 0.03 0.03 0.07 0.04 -36.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0197 0.0197 0.0199 0.0198 0.0196 0.0177 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 - - -
Price 0.46 0.46 0.69 0.67 0.78 0.00 0.00 -
P/RPS 1.53 1.68 2.62 2.33 2.67 0.00 0.00 -
P/EPS 58.39 29.49 109.52 51.54 50.49 0.00 0.00 -
EY 1.71 3.39 0.91 1.94 1.98 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.48 0.70 0.69 0.81 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 27/08/10 26/05/10 22/02/10 30/11/09 11/09/09 - -
Price 0.48 0.60 0.46 0.64 0.68 0.00 0.00 -
P/RPS 1.60 2.20 1.75 2.23 2.33 0.00 0.00 -
P/EPS 60.93 38.46 73.02 49.23 44.01 0.00 0.00 -
EY 1.64 2.60 1.37 2.03 2.27 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.63 0.47 0.66 0.71 0.00 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