[HEXTAR] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 48.46%
YoY- 101.04%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 20,203 22,885 23,491 31,244 28,023 23,187 25,566 -14.48%
PBT -3,303 412 824 1,179 897 536 1,271 -
Tax 144 -214 -249 -407 -377 -176 -344 -
NP -3,159 198 575 772 520 360 927 -
-
NP to SH -3,159 198 575 772 520 360 927 -
-
Tax Rate - 51.94% 30.22% 34.52% 42.03% 32.84% 27.07% -
Total Cost 23,362 22,687 22,916 30,472 27,503 22,827 24,639 -3.47%
-
Net Worth 127,208 95,873 97,962 96,235 95,510 89,999 89,709 26.13%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 127,208 95,873 97,962 96,235 95,510 89,999 89,709 26.13%
NOSH 106,006 104,210 106,481 105,753 106,122 99,999 99,677 4.17%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -15.64% 0.87% 2.45% 2.47% 1.86% 1.55% 3.63% -
ROE -2.48% 0.21% 0.59% 0.80% 0.54% 0.40% 1.03% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 19.06 21.96 22.06 29.54 26.41 23.19 25.65 -17.91%
EPS -2.98 0.19 0.54 0.73 0.49 0.36 0.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 0.92 0.92 0.91 0.90 0.90 0.90 21.07%
Adjusted Per Share Value based on latest NOSH - 105,753
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 0.52 0.59 0.60 0.80 0.72 0.59 0.65 -13.78%
EPS -0.08 0.01 0.01 0.02 0.01 0.01 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0325 0.0245 0.0251 0.0246 0.0244 0.023 0.0229 26.20%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.70 0.515 0.55 0.65 0.74 0.795 0.91 -
P/RPS 0.00 2.35 2.49 2.20 2.80 3.43 3.55 -
P/EPS 0.00 271.05 101.85 89.04 151.02 220.83 97.85 -
EY 0.00 0.37 0.98 1.12 0.66 0.45 1.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.56 0.60 0.71 0.82 0.88 1.01 -21.63%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 30/11/15 26/08/15 27/05/15 27/02/15 01/12/14 28/08/14 -
Price 0.58 0.555 0.38 0.565 0.69 0.75 0.805 -
P/RPS 0.00 2.53 1.72 1.91 2.61 3.23 3.14 -
P/EPS 0.00 292.11 70.37 77.40 140.82 208.33 86.56 -
EY 0.00 0.34 1.42 1.29 0.71 0.48 1.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.60 0.41 0.62 0.77 0.83 0.89 -24.77%

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