[HEXCARE] QoQ Quarter Result on 30-Jun-2007 [#2]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -185.7%
YoY- -174.56%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 44,882 38,603 38,082 35,989 32,363 29,110 35,710 16.44%
PBT 2,012 -1,844 -2,040 -1,686 1,087 1,206 3,142 -25.68%
Tax -1,309 149 -154 172 -399 596 -906 27.77%
NP 703 -1,695 -2,194 -1,514 688 1,802 2,236 -53.73%
-
NP to SH 1,050 -298 -1,483 -923 1,077 1,903 2,325 -41.10%
-
Tax Rate 65.06% - - - 36.71% -49.42% 28.84% -
Total Cost 44,179 40,298 40,276 37,503 31,675 27,308 33,474 20.29%
-
Net Worth 136,022 135,524 92,786 93,891 100,572 78,895 102,896 20.42%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - 4,751 3,944 - -
Div Payout % - - - - 441.18% 207.29% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 136,022 135,524 92,786 93,891 100,572 78,895 102,896 20.42%
NOSH 79,545 78,793 79,304 79,568 79,191 78,895 78,547 0.84%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 1.57% -4.39% -5.76% -4.21% 2.13% 6.19% 6.26% -
ROE 0.77% -0.22% -1.60% -0.98% 1.07% 2.41% 2.26% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 56.42 48.99 48.02 45.23 40.87 36.90 45.46 15.47%
EPS 1.32 -0.38 -1.87 -1.16 1.36 2.41 2.96 -41.60%
DPS 0.00 0.00 0.00 0.00 6.00 5.00 0.00 -
NAPS 1.71 1.72 1.17 1.18 1.27 1.00 1.31 19.42%
Adjusted Per Share Value based on latest NOSH - 79,568
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 3.76 3.23 3.19 3.02 2.71 2.44 2.99 16.48%
EPS 0.09 -0.02 -0.12 -0.08 0.09 0.16 0.19 -39.20%
DPS 0.00 0.00 0.00 0.00 0.40 0.33 0.00 -
NAPS 0.114 0.1136 0.0778 0.0787 0.0843 0.0661 0.0862 20.46%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.60 0.63 0.66 0.89 0.96 0.99 0.95 -
P/RPS 1.06 1.29 1.37 1.97 2.35 2.68 2.09 -36.37%
P/EPS 45.45 -166.58 -35.29 -76.72 70.59 41.04 32.09 26.09%
EY 2.20 -0.60 -2.83 -1.30 1.42 2.44 3.12 -20.76%
DY 0.00 0.00 0.00 0.00 6.25 5.05 0.00 -
P/NAPS 0.35 0.37 0.56 0.75 0.76 0.99 0.73 -38.71%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 09/05/08 25/02/08 15/11/07 30/08/07 31/05/07 28/02/07 07/11/06 -
Price 0.65 0.55 0.57 0.68 0.87 0.95 0.98 -
P/RPS 1.15 1.12 1.19 1.50 2.13 2.57 2.16 -34.28%
P/EPS 49.24 -145.42 -30.48 -58.62 63.97 39.39 33.11 30.25%
EY 2.03 -0.69 -3.28 -1.71 1.56 2.54 3.02 -23.24%
DY 0.00 0.00 0.00 0.00 6.90 5.26 0.00 -
P/NAPS 0.38 0.32 0.49 0.58 0.69 0.95 0.75 -36.41%

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