[HEXTECH] QoQ TTM Result on 30-Jun-2010 [#1]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- -55.9%
YoY- -132.17%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 91,953 94,055 98,781 105,138 110,639 104,439 98,149 -4.25%
PBT 7,088 1,727 -7 -1,217 -68 6,944 8,444 -11.02%
Tax -1,575 -1,503 -1,614 -1,407 -1,485 -774 -757 63.04%
NP 5,513 224 -1,621 -2,624 -1,553 6,170 7,687 -19.89%
-
NP to SH 3,863 -1,445 -2,819 -3,472 -2,227 5,578 7,687 -36.81%
-
Tax Rate 22.22% 87.03% - - - 11.15% 8.96% -
Total Cost 86,440 93,831 100,402 107,762 112,192 98,269 90,462 -2.98%
-
Net Worth 90,899 92,282 91,200 93,599 91,227 98,703 99,633 -5.93%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 3,601 3,601 3,601 3,601 3,608 7,208 -
Div Payout % - 0.00% 0.00% 0.00% 0.00% 64.69% 93.77% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 90,899 92,282 91,200 93,599 91,227 98,703 99,633 -5.93%
NOSH 119,603 119,846 120,000 119,999 120,036 120,370 118,611 0.55%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 6.00% 0.24% -1.64% -2.50% -1.40% 5.91% 7.83% -
ROE 4.25% -1.57% -3.09% -3.71% -2.44% 5.65% 7.72% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 76.88 78.48 82.32 87.62 92.17 86.76 82.75 -4.79%
EPS 3.23 -1.21 -2.35 -2.89 -1.86 4.63 6.48 -37.16%
DPS 0.00 3.00 3.00 3.00 3.00 3.00 6.00 -
NAPS 0.76 0.77 0.76 0.78 0.76 0.82 0.84 -6.46%
Adjusted Per Share Value based on latest NOSH - 119,999
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 4.47 4.57 4.80 5.11 5.38 5.07 4.77 -4.24%
EPS 0.19 -0.07 -0.14 -0.17 -0.11 0.27 0.37 -35.89%
DPS 0.00 0.17 0.17 0.17 0.17 0.18 0.35 -
NAPS 0.0442 0.0448 0.0443 0.0455 0.0443 0.048 0.0484 -5.87%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.45 0.40 0.52 0.53 0.56 0.57 0.64 -
P/RPS 0.59 0.51 0.63 0.60 0.61 0.66 0.77 -16.27%
P/EPS 13.93 -33.18 -22.14 -18.32 -30.18 12.30 9.88 25.76%
EY 7.18 -3.01 -4.52 -5.46 -3.31 8.13 10.13 -20.52%
DY 0.00 7.50 5.77 5.66 5.36 5.26 9.38 -
P/NAPS 0.59 0.52 0.68 0.68 0.74 0.70 0.76 -15.54%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/05/11 22/02/11 24/11/10 25/08/10 25/05/10 25/02/10 25/11/09 -
Price 0.41 0.43 0.50 0.51 0.54 0.54 0.60 -
P/RPS 0.53 0.55 0.61 0.58 0.59 0.62 0.73 -19.23%
P/EPS 12.69 -35.66 -21.28 -17.63 -29.11 11.65 9.26 23.40%
EY 7.88 -2.80 -4.70 -5.67 -3.44 8.58 10.80 -18.96%
DY 0.00 6.98 6.00 5.88 5.56 5.56 10.00 -
P/NAPS 0.54 0.56 0.66 0.65 0.71 0.66 0.71 -16.69%

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