[HEXTAR] QoQ TTM Result on 30-Jun-2016 [#2]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
30-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -34.71%
YoY- -559.55%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 65,861 69,355 77,102 78,958 83,856 97,823 50,908 18.71%
PBT -24,664 -21,663 -4,298 -4,271 -2,632 -888 1,309 -
Tax -419 -394 343 227 -370 -726 -591 -20.47%
NP -25,083 -22,057 -3,955 -4,044 -3,002 -1,614 718 -
-
NP to SH -25,091 -22,065 -3,963 -4,044 -3,002 -1,614 718 -
-
Tax Rate - - - - - - 45.15% -
Total Cost 90,944 91,412 81,057 83,002 86,858 99,437 50,190 48.57%
-
Net Worth 80,539 83,718 104,913 105,075 124,262 127,208 95,873 -10.95%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 80,539 83,718 104,913 105,075 124,262 127,208 95,873 -10.95%
NOSH 105,973 106,000 106,000 106,136 106,206 106,006 104,210 1.12%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -38.08% -31.80% -5.13% -5.12% -3.58% -1.65% 1.41% -
ROE -31.15% -26.36% -3.78% -3.85% -2.42% -1.27% 0.75% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 62.15 65.45 72.76 74.39 78.96 92.28 48.85 17.39%
EPS -23.68 -20.82 -3.74 -3.81 -2.83 -1.52 0.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.79 0.99 0.99 1.17 1.20 0.92 -11.94%
Adjusted Per Share Value based on latest NOSH - 106,136
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 1.68 1.77 1.97 2.02 2.14 2.50 1.30 18.62%
EPS -0.64 -0.56 -0.10 -0.10 -0.08 -0.04 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0206 0.0214 0.0268 0.0269 0.0318 0.0325 0.0245 -10.90%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.855 0.255 0.39 0.41 0.485 0.70 0.515 -
P/RPS 1.38 0.39 0.54 0.55 0.61 0.76 1.05 19.96%
P/EPS -3.61 -1.22 -10.43 -10.76 -17.16 -45.98 74.75 -
EY -27.69 -81.65 -9.59 -9.29 -5.83 -2.18 1.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.32 0.39 0.41 0.41 0.58 0.56 59.61%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 29/05/17 28/02/17 29/11/16 30/08/16 02/06/16 29/02/16 30/11/15 -
Price 1.07 0.55 0.305 0.455 0.485 0.58 0.555 -
P/RPS 1.72 0.84 0.42 0.61 0.61 0.63 1.14 31.51%
P/EPS -4.52 -2.64 -8.16 -11.94 -17.16 -38.09 80.55 -
EY -22.13 -37.86 -12.26 -8.37 -5.83 -2.63 1.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 0.70 0.31 0.46 0.41 0.48 0.60 76.66%

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