[HEXCARE] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
07-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 87.8%
YoY- -13.25%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 35,989 32,363 29,110 35,710 28,417 28,152 29,133 15.17%
PBT -1,686 1,087 1,206 3,142 2,109 1,752 2,624 -
Tax 172 -399 596 -906 -818 -597 -686 -
NP -1,514 688 1,802 2,236 1,291 1,155 1,938 -
-
NP to SH -923 1,077 1,903 2,325 1,238 1,313 1,999 -
-
Tax Rate - 36.71% -49.42% 28.84% 38.79% 34.08% 26.14% -
Total Cost 37,503 31,675 27,308 33,474 27,126 26,997 27,195 23.96%
-
Net Worth 93,891 100,572 78,895 102,896 105,778 108,635 74,000 17.25%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - 4,751 3,944 - - - 7,400 -
Div Payout % - 441.18% 207.29% - - - 370.19% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 93,891 100,572 78,895 102,896 105,778 108,635 74,000 17.25%
NOSH 79,568 79,191 78,895 78,547 78,354 78,154 74,000 4.96%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -4.21% 2.13% 6.19% 6.26% 4.54% 4.10% 6.65% -
ROE -0.98% 1.07% 2.41% 2.26% 1.17% 1.21% 2.70% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 45.23 40.87 36.90 45.46 36.27 36.02 39.37 9.71%
EPS -1.16 1.36 2.41 2.96 1.58 1.68 2.70 -
DPS 0.00 6.00 5.00 0.00 0.00 0.00 10.00 -
NAPS 1.18 1.27 1.00 1.31 1.35 1.39 1.00 11.69%
Adjusted Per Share Value based on latest NOSH - 78,547
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 3.55 3.19 2.87 3.52 2.80 2.77 2.87 15.27%
EPS -0.09 0.11 0.19 0.23 0.12 0.13 0.20 -
DPS 0.00 0.47 0.39 0.00 0.00 0.00 0.73 -
NAPS 0.0925 0.0991 0.0777 0.1014 0.1042 0.107 0.0729 17.25%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.89 0.96 0.99 0.95 0.99 1.00 0.98 -
P/RPS 1.97 2.35 2.68 2.09 2.73 2.78 2.49 -14.49%
P/EPS -76.72 70.59 41.04 32.09 62.66 59.52 36.28 -
EY -1.30 1.42 2.44 3.12 1.60 1.68 2.76 -
DY 0.00 6.25 5.05 0.00 0.00 0.00 10.20 -
P/NAPS 0.75 0.76 0.99 0.73 0.73 0.72 0.98 -16.37%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 31/05/07 28/02/07 07/11/06 18/08/06 10/05/06 28/02/06 -
Price 0.68 0.87 0.95 0.98 0.96 1.01 1.00 -
P/RPS 1.50 2.13 2.57 2.16 2.65 2.80 2.54 -29.67%
P/EPS -58.62 63.97 39.39 33.11 60.76 60.12 37.02 -
EY -1.71 1.56 2.54 3.02 1.65 1.66 2.70 -
DY 0.00 6.90 5.26 0.00 0.00 0.00 10.00 -
P/NAPS 0.58 0.69 0.95 0.75 0.71 0.73 1.00 -30.52%

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