[HEXZA] QoQ TTM Result on 30-Apr-2003 [#1]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
23-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
30-Apr-2003 [#1]
Profit Trend
QoQ- -49.16%
YoY- -80.96%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
TTM Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 119,003 115,370 107,706 103,552 98,433 100,093 101,883 10.87%
PBT 6,225 2,997 2,606 5,131 7,374 12,658 13,987 -41.62%
Tax -1,415 -1,864 -1,903 -3,255 -3,684 -3,823 -3,711 -47.32%
NP 4,810 1,133 703 1,876 3,690 8,835 10,276 -39.63%
-
NP to SH 4,810 1,133 703 1,876 3,690 8,835 10,276 -39.63%
-
Tax Rate 22.73% 62.20% 73.02% 63.44% 49.96% 30.20% 26.53% -
Total Cost 114,193 114,237 107,003 101,676 94,743 91,258 91,607 15.77%
-
Net Worth 123,733 121,632 120,725 118,645 119,588 121,897 120,933 1.53%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div 1,108 1,105 1,105 1,105 1,105 1,097 - -
Div Payout % 23.04% 97.61% 157.31% 58.95% 29.97% 12.42% - -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 123,733 121,632 120,725 118,645 119,588 121,897 120,933 1.53%
NOSH 128,888 128,034 128,431 127,575 128,589 128,313 128,652 0.12%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 4.04% 0.98% 0.65% 1.81% 3.75% 8.83% 10.09% -
ROE 3.89% 0.93% 0.58% 1.58% 3.09% 7.25% 8.50% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 92.33 90.11 83.86 81.17 76.55 78.01 79.19 10.74%
EPS 3.73 0.88 0.55 1.47 2.87 6.89 7.99 -39.73%
DPS 0.86 0.86 0.86 0.86 0.86 0.86 0.00 -
NAPS 0.96 0.95 0.94 0.93 0.93 0.95 0.94 1.40%
Adjusted Per Share Value based on latest NOSH - 127,575
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 59.39 57.58 53.75 51.68 49.12 49.95 50.84 10.88%
EPS 2.40 0.57 0.35 0.94 1.84 4.41 5.13 -39.65%
DPS 0.55 0.55 0.55 0.55 0.55 0.55 0.00 -
NAPS 0.6175 0.607 0.6025 0.5921 0.5968 0.6083 0.6035 1.53%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 -
Price 0.54 0.61 0.56 0.50 0.54 0.56 0.66 -
P/RPS 0.58 0.68 0.67 0.62 0.71 0.72 0.83 -21.20%
P/EPS 14.47 68.93 102.31 34.00 18.82 8.13 8.26 45.17%
EY 6.91 1.45 0.98 2.94 5.31 12.30 12.10 -31.09%
DY 1.59 1.41 1.54 1.72 1.59 1.53 0.00 -
P/NAPS 0.56 0.64 0.60 0.54 0.58 0.59 0.70 -13.78%
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/03/04 31/12/03 22/09/03 23/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.57 0.56 0.55 0.54 0.52 0.54 0.61 -
P/RPS 0.62 0.62 0.66 0.67 0.68 0.69 0.77 -13.41%
P/EPS 15.27 63.28 100.48 36.72 18.12 7.84 7.64 58.47%
EY 6.55 1.58 1.00 2.72 5.52 12.75 13.09 -36.89%
DY 1.51 1.54 1.56 1.59 1.65 1.58 0.00 -
P/NAPS 0.59 0.59 0.59 0.58 0.56 0.57 0.65 -6.23%

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