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

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- -449.23%
YoY- -917.72%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH'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 106,830 105,347 102,747 98,967 93,364 93,955 91,953 10.48%
PBT -9,388 -10,131 -11,009 -10,348 8,458 8,333 7,088 -
Tax -2,958 -3,193 -3,274 -2,345 -1,840 -1,724 -1,575 52.04%
NP -12,346 -13,324 -14,283 -12,693 6,618 6,609 5,513 -
-
NP to SH -13,047 -14,694 -16,223 -14,706 4,211 4,544 3,863 -
-
Tax Rate - - - - 21.75% 20.69% 22.22% -
Total Cost 119,176 118,671 117,030 111,660 86,746 87,346 86,440 23.80%
-
Net Worth 82,592 79,241 75,541 77,924 95,182 93,479 90,899 -6.17%
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 82,592 79,241 75,541 77,924 95,182 93,479 90,899 -6.17%
NOSH 119,700 120,062 119,907 119,884 120,483 119,845 119,603 0.05%
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 -11.56% -12.65% -13.90% -12.83% 7.09% 7.03% 6.00% -
ROE -15.80% -18.54% -21.48% -18.87% 4.42% 4.86% 4.25% -
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 89.25 87.74 85.69 82.55 77.49 78.40 76.88 10.42%
EPS -10.90 -12.24 -13.53 -12.27 3.50 3.79 3.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.66 0.63 0.65 0.79 0.78 0.76 -6.22%
Adjusted Per Share Value based on latest NOSH - 119,884
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 5.19 5.12 4.99 4.81 4.54 4.56 4.47 10.43%
EPS -0.63 -0.71 -0.79 -0.71 0.20 0.22 0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0401 0.0385 0.0367 0.0379 0.0462 0.0454 0.0442 -6.26%
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 0.41 0.38 0.41 0.41 0.36 0.34 0.45 -
P/RPS 0.46 0.43 0.48 0.50 0.46 0.43 0.59 -15.25%
P/EPS -3.76 -3.10 -3.03 -3.34 10.30 8.97 13.93 -
EY -26.58 -32.21 -33.00 -29.92 9.71 11.15 7.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.58 0.65 0.63 0.46 0.44 0.59 0.00%
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 27/11/12 28/08/12 25/05/12 27/02/12 25/11/11 23/08/11 25/05/11 -
Price 0.38 0.38 0.42 0.38 0.40 0.37 0.41 -
P/RPS 0.43 0.43 0.49 0.46 0.52 0.47 0.53 -12.97%
P/EPS -3.49 -3.10 -3.10 -3.10 11.44 9.76 12.69 -
EY -28.68 -32.21 -32.21 -32.28 8.74 10.25 7.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.58 0.67 0.58 0.51 0.47 0.54 1.22%

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