[HEXTAR] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
02-Jun-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 80.5%
YoY- -179.79%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 12,456 21,029 18,593 16,572 20,203 22,885 23,491 -34.36%
PBT -20,668 385 -815 -565 -3,303 412 824 -
Tax -593 -98 348 -51 144 -214 -249 77.86%
NP -21,261 287 -467 -616 -3,159 198 575 -
-
NP to SH -21,261 279 -467 -616 -3,159 198 575 -
-
Tax Rate - 25.45% - - - 51.94% 30.22% -
Total Cost 33,717 20,742 19,060 17,188 23,362 22,687 22,916 29.21%
-
Net Worth 83,718 104,913 105,075 124,262 127,208 95,873 97,962 -9.90%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 83,718 104,913 105,075 124,262 127,208 95,873 97,962 -9.90%
NOSH 106,000 106,000 106,136 106,206 106,006 104,210 106,481 -0.30%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -170.69% 1.36% -2.51% -3.72% -15.64% 0.87% 2.45% -
ROE -25.40% 0.27% -0.44% -0.50% -2.48% 0.21% 0.59% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 11.75 19.84 17.52 15.60 19.06 21.96 22.06 -34.16%
EPS -20.06 0.27 -0.44 -0.58 -2.98 0.19 0.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.99 0.99 1.17 1.20 0.92 0.92 -9.61%
Adjusted Per Share Value based on latest NOSH - 106,206
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 0.32 0.54 0.48 0.42 0.52 0.59 0.60 -34.10%
EPS -0.54 0.01 -0.01 -0.02 -0.08 0.01 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0214 0.0268 0.0269 0.0318 0.0325 0.0245 0.0251 -10.04%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.255 0.39 0.41 0.485 0.70 0.515 0.55 -
P/RPS 2.17 1.97 2.34 3.11 0.00 2.35 2.49 -8.72%
P/EPS -1.27 148.13 -93.18 -83.62 0.00 271.05 101.85 -
EY -78.68 0.68 -1.07 -1.20 0.00 0.37 0.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.39 0.41 0.41 0.70 0.56 0.60 -34.10%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 29/11/16 30/08/16 02/06/16 29/02/16 30/11/15 26/08/15 -
Price 0.55 0.305 0.455 0.485 0.58 0.555 0.38 -
P/RPS 4.68 1.54 2.60 3.11 0.00 2.53 1.72 94.30%
P/EPS -2.74 115.85 -103.41 -83.62 0.00 292.11 70.37 -
EY -36.48 0.86 -0.97 -1.20 0.00 0.34 1.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.31 0.46 0.41 0.58 0.60 0.41 42.61%

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