[HEXCARE] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -41.93%
YoY- 85.74%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 91,888 77,672 73,072 78,434 99,525 101,056 97,531 -3.89%
PBT 606 523 1,075 5,676 8,913 6,827 4,497 -73.68%
Tax -552 -255 -903 -1,168 -1,150 -644 -920 -28.84%
NP 54 268 172 4,508 7,763 6,183 3,577 -93.87%
-
NP to SH 54 268 172 4,508 7,763 6,183 3,577 -93.87%
-
Tax Rate 91.09% 48.76% 84.00% 20.58% 12.90% 9.43% 20.46% -
Total Cost 91,834 77,404 72,900 73,926 91,762 94,873 93,954 -1.50%
-
Net Worth 226,799 180,900 167,699 167,986 156,495 171,190 159,651 26.34%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 4,050 - - - 5,147 - - -
Div Payout % 7,500.00% - - - 66.31% - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 226,799 180,900 167,699 167,986 156,495 171,190 159,651 26.34%
NOSH 270,000 223,333 215,000 212,641 205,915 201,400 202,090 21.28%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 0.06% 0.35% 0.24% 5.75% 7.80% 6.12% 3.67% -
ROE 0.02% 0.15% 0.10% 2.68% 4.96% 3.61% 2.24% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 34.03 34.78 33.99 36.89 48.33 50.18 48.26 -20.76%
EPS 0.02 0.12 0.08 2.12 3.77 3.07 1.77 -94.95%
DPS 1.50 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 0.84 0.81 0.78 0.79 0.76 0.85 0.79 4.17%
Adjusted Per Share Value based on latest NOSH - 212,641
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 9.05 7.65 7.20 7.73 9.81 9.96 9.61 -3.92%
EPS 0.01 0.03 0.02 0.44 0.76 0.61 0.35 -90.63%
DPS 0.40 0.00 0.00 0.00 0.51 0.00 0.00 -
NAPS 0.2234 0.1782 0.1652 0.1655 0.1542 0.1687 0.1573 26.32%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.79 0.735 0.675 0.70 0.65 0.73 0.65 -
P/RPS 2.32 2.11 1.99 1.90 1.34 1.45 1.35 43.42%
P/EPS 3,950.00 612.50 843.75 33.02 17.24 23.78 36.72 2155.41%
EY 0.03 0.16 0.12 3.03 5.80 4.21 2.72 -95.03%
DY 1.90 0.00 0.00 0.00 3.85 0.00 0.00 -
P/NAPS 0.94 0.91 0.87 0.89 0.86 0.86 0.82 9.52%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 26/08/13 23/05/13 27/02/13 22/11/12 08/08/12 29/05/12 -
Price 0.805 0.815 0.74 0.61 0.85 0.69 0.60 -
P/RPS 2.37 2.34 2.18 1.65 1.76 1.38 1.24 53.95%
P/EPS 4,025.00 679.17 925.00 28.77 22.55 22.48 33.90 2308.69%
EY 0.02 0.15 0.11 3.48 4.44 4.45 2.95 -96.40%
DY 1.86 0.00 0.00 0.00 2.94 0.00 0.00 -
P/NAPS 0.96 1.01 0.95 0.77 1.12 0.81 0.76 16.83%

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