[HEXTAR] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 82.87%
YoY- -491.23%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 18,355 18,552 18,349 13,783 12,456 21,029 18,593 -0.85%
PBT -5,480 -605 -1,877 -3,566 -20,668 385 -815 255.01%
Tax -733 -230 164 -76 -593 -98 348 -
NP -6,213 -835 -1,713 -3,642 -21,261 287 -467 458.82%
-
NP to SH -6,213 -835 -1,713 -3,642 -21,261 279 -467 458.82%
-
Tax Rate - - - - - 25.45% - -
Total Cost 24,568 19,387 20,062 17,425 33,717 20,742 19,060 18.38%
-
Net Worth 74,181 77,360 78,420 80,539 83,718 104,913 105,075 -20.66%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 74,181 77,360 78,420 80,539 83,718 104,913 105,075 -20.66%
NOSH 106,000 106,000 106,000 106,000 106,000 106,000 106,136 -0.08%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -33.85% -4.50% -9.34% -26.42% -170.69% 1.36% -2.51% -
ROE -8.38% -1.08% -2.18% -4.52% -25.40% 0.27% -0.44% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 17.32 17.51 17.31 13.01 11.75 19.84 17.52 -0.76%
EPS -5.86 -0.79 -1.62 -3.44 -20.06 0.27 -0.44 459.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.73 0.74 0.76 0.79 0.99 0.99 -20.58%
Adjusted Per Share Value based on latest NOSH - 106,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 0.47 0.47 0.47 0.35 0.32 0.54 0.48 -1.38%
EPS -0.16 -0.02 -0.04 -0.09 -0.54 0.01 -0.01 531.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.019 0.0198 0.0201 0.0206 0.0214 0.0268 0.0269 -20.63%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.92 0.845 0.925 0.855 0.255 0.39 0.41 -
P/RPS 5.31 4.83 5.34 6.57 2.17 1.97 2.34 72.42%
P/EPS -15.69 -107.24 -57.22 -24.88 -1.27 148.13 -93.18 -69.40%
EY -6.37 -0.93 -1.75 -4.02 -78.68 0.68 -1.07 227.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.16 1.25 1.13 0.32 0.39 0.41 116.47%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 20/02/18 20/11/17 23/08/17 29/05/17 28/02/17 29/11/16 30/08/16 -
Price 1.11 0.855 0.735 1.07 0.55 0.305 0.455 -
P/RPS 6.41 4.88 4.24 8.23 4.68 1.54 2.60 82.19%
P/EPS -18.93 -108.51 -45.47 -31.13 -2.74 115.85 -103.41 -67.66%
EY -5.28 -0.92 -2.20 -3.21 -36.48 0.86 -0.97 208.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.17 0.99 1.41 0.70 0.31 0.46 128.09%

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