[HEXCARE] QoQ Quarter Result on 30-Sep-2009 [#3]

Announcement Date
29-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 80.21%
YoY- 123.43%
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 85,804 91,400 83,899 85,229 73,502 74,997 78,903 5.76%
PBT 2,466 5,006 6,172 5,728 6,004 4,950 3,796 -25.05%
Tax -328 -755 1,189 -194 -1,135 -588 568 -
NP 2,138 4,251 7,361 5,534 4,869 4,362 4,364 -37.93%
-
NP to SH 1,502 3,779 6,355 5,244 2,910 2,358 3,607 -44.32%
-
Tax Rate 13.30% 15.08% -19.26% 3.39% 18.90% 11.88% -14.96% -
Total Cost 83,666 87,149 76,538 79,695 68,633 70,635 74,539 8.02%
-
Net Worth 198,514 0 83,606 81,602 80,595 80,238 79,139 84.92%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - 4,896 - - - -
Div Payout % - - - 93.37% - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 198,514 0 83,606 81,602 80,595 80,238 79,139 84.92%
NOSH 198,514 198,131 98,624 81,602 80,595 80,238 79,139 84.92%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 2.49% 4.65% 8.77% 6.49% 6.62% 5.82% 5.53% -
ROE 0.76% 0.00% 7.60% 6.43% 3.61% 2.94% 4.56% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 43.22 46.13 100.35 104.44 91.20 93.47 99.70 -42.80%
EPS 0.75 1.91 7.37 6.43 3.61 2.94 4.56 -70.07%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 1.00 0.00 1.00 1.00 1.00 1.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 81,602
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 7.19 7.66 7.03 7.14 6.16 6.28 6.61 5.78%
EPS 0.13 0.32 0.53 0.44 0.24 0.20 0.30 -42.82%
DPS 0.00 0.00 0.00 0.41 0.00 0.00 0.00 -
NAPS 0.1663 0.00 0.0701 0.0684 0.0675 0.0672 0.0663 84.92%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.05 1.31 1.17 0.88 0.83 0.68 0.62 -
P/RPS 2.43 2.84 1.17 0.84 0.91 0.73 0.62 149.20%
P/EPS 138.78 68.68 15.39 13.69 22.99 23.14 13.60 372.46%
EY 0.72 1.46 6.50 7.30 4.35 4.32 7.35 -78.84%
DY 0.00 0.00 0.00 6.82 0.00 0.00 0.00 -
P/NAPS 1.05 0.00 1.17 0.88 0.83 0.68 0.62 42.21%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 18/08/10 27/05/10 22/01/10 29/10/09 13/08/09 26/05/09 26/02/09 -
Price 0.98 1.04 1.41 0.94 0.94 0.79 0.69 -
P/RPS 2.27 2.25 1.41 0.90 1.03 0.85 0.69 121.68%
P/EPS 129.52 54.53 18.55 14.63 26.03 26.88 15.14 319.93%
EY 0.77 1.83 5.39 6.84 3.84 3.72 6.61 -76.24%
DY 0.00 0.00 0.00 6.38 0.00 0.00 0.00 -
P/NAPS 0.98 0.00 1.41 0.94 0.94 0.79 0.69 26.43%

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