[HYTEXIN] QoQ TTM Result on 30-Jun-2012 [#1]

Stock
[HYTEXIN] HYTEX INTEGRATED BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 2.8%
YoY- -50.55%
Quarter Report
Latest QR
Upcoming QR
HYTEXIN's Result
HYTEXIN's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 53,961 58,820 64,290 76,501 96,679 118,355 129,253 -44.11%
PBT -19,947 -31,147 -43,271 -46,315 -47,648 -42,492 -37,054 -33.79%
Tax -367 0 0 0 0 0 -111 121.77%
NP -20,314 -31,147 -43,271 -46,315 -47,648 -42,492 -37,165 -33.12%
-
NP to SH -20,314 -31,147 -43,271 -46,315 -47,648 -42,492 -37,165 -33.12%
-
Tax Rate - - - - - - - -
Total Cost 74,275 89,967 107,561 122,816 144,327 160,847 166,418 -41.56%
-
Net Worth 37,521 37,619 42,063 50,961 49,506 75,040 93,058 -45.39%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 37,521 37,619 42,063 50,961 49,506 75,040 93,058 -45.39%
NOSH 150,085 150,476 150,226 149,886 150,020 150,080 150,094 -0.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -37.65% -52.95% -67.31% -60.54% -49.28% -35.90% -28.75% -
ROE -54.14% -82.80% -102.87% -90.88% -96.25% -56.63% -39.94% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 35.95 39.09 42.80 51.04 64.44 78.86 86.11 -44.11%
EPS -13.53 -20.70 -28.80 -30.90 -31.76 -28.31 -24.76 -33.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.25 0.28 0.34 0.33 0.50 0.62 -45.39%
Adjusted Per Share Value based on latest NOSH - 149,886
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 36.00 39.25 42.89 51.04 64.51 78.97 86.24 -44.11%
EPS -13.55 -20.78 -28.87 -30.90 -31.79 -28.35 -24.80 -33.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2503 0.251 0.2807 0.34 0.3303 0.5007 0.6209 -45.39%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.385 0.14 0.12 0.16 0.14 0.17 0.17 -
P/RPS 1.07 0.36 0.28 0.31 0.22 0.22 0.20 205.58%
P/EPS -2.84 -0.68 -0.42 -0.52 -0.44 -0.60 -0.69 156.60%
EY -35.16 -147.85 -240.03 -193.13 -226.86 -166.55 -145.65 -61.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 0.56 0.43 0.47 0.42 0.34 0.27 218.89%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 28/02/13 29/11/12 29/08/12 29/05/12 29/02/12 30/11/11 -
Price 0.375 0.23 0.14 0.12 0.14 0.12 0.16 -
P/RPS 1.04 0.59 0.33 0.24 0.22 0.15 0.19 210.26%
P/EPS -2.77 -1.11 -0.49 -0.39 -0.44 -0.42 -0.65 162.62%
EY -36.09 -90.00 -205.74 -257.50 -226.86 -235.94 -154.76 -62.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 0.92 0.50 0.35 0.42 0.24 0.26 221.32%

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