[HYTEXIN] QoQ TTM Result on 31-Mar-2013 [#4]

Stock
[HYTEXIN] HYTEX INTEGRATED BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 34.78%
YoY- 57.37%
Quarter Report
Latest QR
Upcoming QR
HYTEXIN's Result
HYTEXIN's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 42,730 49,796 48,569 53,961 58,820 64,290 76,501 -32.10%
PBT -18,969 -16,702 -19,059 -19,947 -31,147 -43,271 -46,315 -44.75%
Tax -367 -367 -367 -367 0 0 0 -
NP -19,336 -17,069 -19,426 -20,314 -31,147 -43,271 -46,315 -44.05%
-
NP to SH -19,336 -17,069 -19,426 -20,314 -31,147 -43,271 -46,315 -44.05%
-
Tax Rate - - - - - - - -
Total Cost 62,066 66,865 67,995 74,275 89,967 107,561 122,816 -36.47%
-
Net Worth 28,544 33,103 32,947 37,521 37,619 42,063 50,961 -31.97%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 28,544 33,103 32,947 37,521 37,619 42,063 50,961 -31.97%
NOSH 150,233 150,468 149,761 150,085 150,476 150,226 149,886 0.15%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -45.25% -34.28% -40.00% -37.65% -52.95% -67.31% -60.54% -
ROE -67.74% -51.56% -58.96% -54.14% -82.80% -102.87% -90.88% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 28.44 33.09 32.43 35.95 39.09 42.80 51.04 -32.21%
EPS -12.87 -11.34 -12.97 -13.53 -20.70 -28.80 -30.90 -44.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.22 0.22 0.25 0.25 0.28 0.34 -32.08%
Adjusted Per Share Value based on latest NOSH - 150,085
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 28.51 33.22 32.41 36.00 39.25 42.89 51.04 -32.10%
EPS -12.90 -11.39 -12.96 -13.55 -20.78 -28.87 -30.90 -44.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1905 0.2209 0.2198 0.2503 0.251 0.2807 0.34 -31.96%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.13 0.26 0.095 0.385 0.14 0.12 0.16 -
P/RPS 0.46 0.79 0.29 1.07 0.36 0.28 0.31 30.00%
P/EPS -1.01 -2.29 -0.73 -2.84 -0.68 -0.42 -0.52 55.48%
EY -99.00 -43.63 -136.54 -35.16 -147.85 -240.03 -193.13 -35.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 1.18 0.43 1.54 0.56 0.43 0.47 27.83%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 29/11/12 29/08/12 -
Price 0.10 0.115 0.085 0.375 0.23 0.14 0.12 -
P/RPS 0.35 0.35 0.26 1.04 0.59 0.33 0.24 28.51%
P/EPS -0.78 -1.01 -0.66 -2.77 -1.11 -0.49 -0.39 58.53%
EY -128.71 -98.64 -152.60 -36.09 -90.00 -205.74 -257.50 -36.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.52 0.39 1.50 0.92 0.50 0.35 31.76%

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