[HYTEXIN] QoQ TTM Result on 30-Sep-2011 [#2]

Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -20.81%
YoY- -32.34%
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 76,501 96,679 118,355 129,253 134,005 130,534 132,070 -30.53%
PBT -46,315 -47,648 -42,492 -37,054 -30,174 -28,689 -28,504 38.25%
Tax 0 0 0 -111 -589 -748 -913 -
NP -46,315 -47,648 -42,492 -37,165 -30,763 -29,437 -29,417 35.37%
-
NP to SH -46,315 -47,648 -42,492 -37,165 -30,763 -29,437 -29,417 35.37%
-
Tax Rate - - - - - - - -
Total Cost 122,816 144,327 160,847 166,418 164,768 159,971 161,487 -16.69%
-
Net Worth 50,961 49,506 75,040 93,058 103,406 115,549 43,528 11.09%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 50,961 49,506 75,040 93,058 103,406 115,549 43,528 11.09%
NOSH 149,886 150,020 150,080 150,094 149,864 150,063 150,096 -0.09%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -60.54% -49.28% -35.90% -28.75% -22.96% -22.55% -22.27% -
ROE -90.88% -96.25% -56.63% -39.94% -29.75% -25.48% -67.58% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 51.04 64.44 78.86 86.11 89.42 86.99 87.99 -30.46%
EPS -30.90 -31.76 -28.31 -24.76 -20.53 -19.62 -19.60 35.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.33 0.50 0.62 0.69 0.77 0.29 11.19%
Adjusted Per Share Value based on latest NOSH - 150,094
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 51.04 64.51 78.97 86.24 89.41 87.09 88.12 -30.53%
EPS -30.90 -31.79 -28.35 -24.80 -20.53 -19.64 -19.63 35.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.3303 0.5007 0.6209 0.6899 0.771 0.2904 11.09%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.16 0.14 0.17 0.17 0.17 0.17 0.18 -
P/RPS 0.31 0.22 0.22 0.20 0.19 0.20 0.20 33.96%
P/EPS -0.52 -0.44 -0.60 -0.69 -0.83 -0.87 -0.92 -31.66%
EY -193.13 -226.86 -166.55 -145.65 -120.75 -115.39 -108.88 46.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.42 0.34 0.27 0.25 0.22 0.62 -16.87%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 29/05/12 29/02/12 30/11/11 26/08/11 31/05/11 28/02/11 -
Price 0.12 0.14 0.12 0.16 0.17 0.17 0.19 -
P/RPS 0.24 0.22 0.15 0.19 0.19 0.20 0.22 5.97%
P/EPS -0.39 -0.44 -0.42 -0.65 -0.83 -0.87 -0.97 -45.55%
EY -257.50 -226.86 -235.94 -154.76 -120.75 -115.39 -103.15 84.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.42 0.24 0.26 0.25 0.22 0.66 -34.50%

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