[HEXTAR] QoQ Quarter Result on 31-Mar-2010 [#2]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Mar-2010 [#2]
Profit Trend
QoQ- -51.69%
YoY- -70.91%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
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 24,254 23,887 21,899 20,931 22,944 23,345 26,124 -4.81%
PBT 1,461 995 1,592 795 1,399 1,464 3,055 -38.76%
Tax -472 -368 -342 -294 -362 -230 -436 5.41%
NP 989 627 1,250 501 1,037 1,234 2,619 -47.66%
-
NP to SH 989 627 1,250 501 1,037 1,234 2,619 -47.66%
-
Tax Rate 32.31% 36.98% 21.48% 36.98% 25.88% 15.71% 14.27% -
Total Cost 23,265 23,260 20,649 20,430 21,907 22,111 23,505 -0.68%
-
Net Worth 78,162 77,206 76,923 77,933 77,376 76,676 69,326 8.30%
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 78,162 77,206 76,923 77,933 77,376 76,676 69,326 8.30%
NOSH 79,758 79,594 80,128 79,523 79,769 79,870 70,026 9.03%
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 4.08% 2.62% 5.71% 2.39% 4.52% 5.29% 10.03% -
ROE 1.27% 0.81% 1.63% 0.64% 1.34% 1.61% 3.78% -
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 30.41 30.01 27.33 26.32 28.76 29.23 37.31 -12.71%
EPS 1.24 0.78 1.56 0.63 1.30 1.70 3.74 -52.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.97 0.96 0.98 0.97 0.96 0.99 -0.67%
Adjusted Per Share Value based on latest NOSH - 79,523
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 0.62 0.61 0.56 0.54 0.59 0.60 0.67 -5.02%
EPS 0.03 0.02 0.03 0.01 0.03 0.03 0.07 -43.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.0197 0.0197 0.0199 0.0198 0.0196 0.0177 8.46%
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 - -
Price 0.48 0.46 0.46 0.69 0.67 0.78 0.00 -
P/RPS 1.58 1.53 1.68 2.62 2.33 2.67 0.00 -
P/EPS 38.71 58.39 29.49 109.52 51.54 50.49 0.00 -
EY 2.58 1.71 3.39 0.91 1.94 1.98 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.47 0.48 0.70 0.69 0.81 0.00 -
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 27/08/10 26/05/10 22/02/10 30/11/09 11/09/09 -
Price 0.59 0.48 0.60 0.46 0.64 0.68 0.00 -
P/RPS 1.94 1.60 2.20 1.75 2.23 2.33 0.00 -
P/EPS 47.58 60.93 38.46 73.02 49.23 44.01 0.00 -
EY 2.10 1.64 2.60 1.37 2.03 2.27 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.49 0.63 0.47 0.66 0.71 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