[HYTEXIN] QoQ TTM Result on 30-Sep-2012 [#2]

Stock
[HYTEXIN] HYTEX INTEGRATED BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 6.57%
YoY- -16.43%
Quarter Report
Latest QR
Upcoming QR
HYTEXIN's Result
HYTEXIN's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 48,569 53,961 58,820 64,290 76,501 96,679 118,355 -44.80%
PBT -19,059 -19,947 -31,147 -43,271 -46,315 -47,648 -42,492 -41.43%
Tax -367 -367 0 0 0 0 0 -
NP -19,426 -20,314 -31,147 -43,271 -46,315 -47,648 -42,492 -40.68%
-
NP to SH -19,426 -20,314 -31,147 -43,271 -46,315 -47,648 -42,492 -40.68%
-
Tax Rate - - - - - - - -
Total Cost 67,995 74,275 89,967 107,561 122,816 144,327 160,847 -43.70%
-
Net Worth 32,947 37,521 37,619 42,063 50,961 49,506 75,040 -42.26%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 32,947 37,521 37,619 42,063 50,961 49,506 75,040 -42.26%
NOSH 149,761 150,085 150,476 150,226 149,886 150,020 150,080 -0.14%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -40.00% -37.65% -52.95% -67.31% -60.54% -49.28% -35.90% -
ROE -58.96% -54.14% -82.80% -102.87% -90.88% -96.25% -56.63% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 32.43 35.95 39.09 42.80 51.04 64.44 78.86 -44.72%
EPS -12.97 -13.53 -20.70 -28.80 -30.90 -31.76 -28.31 -40.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.25 0.25 0.28 0.34 0.33 0.50 -42.17%
Adjusted Per Share Value based on latest NOSH - 150,226
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 32.41 36.00 39.25 42.89 51.04 64.51 78.97 -44.80%
EPS -12.96 -13.55 -20.78 -28.87 -30.90 -31.79 -28.35 -40.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2198 0.2503 0.251 0.2807 0.34 0.3303 0.5007 -42.26%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.095 0.385 0.14 0.12 0.16 0.14 0.17 -
P/RPS 0.29 1.07 0.36 0.28 0.31 0.22 0.22 20.24%
P/EPS -0.73 -2.84 -0.68 -0.42 -0.52 -0.44 -0.60 13.98%
EY -136.54 -35.16 -147.85 -240.03 -193.13 -226.86 -166.55 -12.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 1.54 0.56 0.43 0.47 0.42 0.34 16.96%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 31/05/13 28/02/13 29/11/12 29/08/12 29/05/12 29/02/12 -
Price 0.085 0.375 0.23 0.14 0.12 0.14 0.12 -
P/RPS 0.26 1.04 0.59 0.33 0.24 0.22 0.15 44.34%
P/EPS -0.66 -2.77 -1.11 -0.49 -0.39 -0.44 -0.42 35.20%
EY -152.60 -36.09 -90.00 -205.74 -257.50 -226.86 -235.94 -25.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 1.50 0.92 0.50 0.35 0.42 0.24 38.26%

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