[HYTEXIN] QoQ TTM Result on 31-Dec-2011 [#3]

Stock
[HYTEXIN] HYTEX INTEGRATED BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- -14.33%
YoY- -44.45%
Quarter Report
Latest QR
Upcoming QR
HYTEXIN's Result
HYTEXIN's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 64,290 76,501 96,679 118,355 129,253 134,005 130,534 -37.55%
PBT -43,271 -46,315 -47,648 -42,492 -37,054 -30,174 -28,689 31.42%
Tax 0 0 0 0 -111 -589 -748 -
NP -43,271 -46,315 -47,648 -42,492 -37,165 -30,763 -29,437 29.19%
-
NP to SH -43,271 -46,315 -47,648 -42,492 -37,165 -30,763 -29,437 29.19%
-
Tax Rate - - - - - - - -
Total Cost 107,561 122,816 144,327 160,847 166,418 164,768 159,971 -23.19%
-
Net Worth 42,063 50,961 49,506 75,040 93,058 103,406 115,549 -48.92%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 42,063 50,961 49,506 75,040 93,058 103,406 115,549 -48.92%
NOSH 150,226 149,886 150,020 150,080 150,094 149,864 150,063 0.07%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -67.31% -60.54% -49.28% -35.90% -28.75% -22.96% -22.55% -
ROE -102.87% -90.88% -96.25% -56.63% -39.94% -29.75% -25.48% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 42.80 51.04 64.44 78.86 86.11 89.42 86.99 -37.59%
EPS -28.80 -30.90 -31.76 -28.31 -24.76 -20.53 -19.62 29.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.34 0.33 0.50 0.62 0.69 0.77 -48.95%
Adjusted Per Share Value based on latest NOSH - 150,080
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 42.89 51.04 64.51 78.97 86.24 89.41 87.09 -37.55%
EPS -28.87 -30.90 -31.79 -28.35 -24.80 -20.53 -19.64 29.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2807 0.34 0.3303 0.5007 0.6209 0.6899 0.771 -48.91%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.12 0.16 0.14 0.17 0.17 0.17 0.17 -
P/RPS 0.28 0.31 0.22 0.22 0.20 0.19 0.20 25.06%
P/EPS -0.42 -0.52 -0.44 -0.60 -0.69 -0.83 -0.87 -38.37%
EY -240.03 -193.13 -226.86 -166.55 -145.65 -120.75 -115.39 62.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.47 0.42 0.34 0.27 0.25 0.22 56.13%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 29/08/12 29/05/12 29/02/12 30/11/11 26/08/11 31/05/11 -
Price 0.14 0.12 0.14 0.12 0.16 0.17 0.17 -
P/RPS 0.33 0.24 0.22 0.15 0.19 0.19 0.20 39.50%
P/EPS -0.49 -0.39 -0.44 -0.42 -0.65 -0.83 -0.87 -31.72%
EY -205.74 -257.50 -226.86 -235.94 -154.76 -120.75 -115.39 46.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.35 0.42 0.24 0.26 0.25 0.22 72.60%

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