[HEXTAR] QoQ TTM Result on 31-Dec-2016 [#4]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -456.78%
YoY- -1267.1%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 63,140 65,617 65,861 69,355 77,102 78,958 83,856 -17.22%
PBT -26,716 -25,726 -24,664 -21,663 -4,298 -4,271 -2,632 368.14%
Tax -735 -603 -419 -394 343 227 -370 57.95%
NP -27,451 -26,329 -25,083 -22,057 -3,955 -4,044 -3,002 336.69%
-
NP to SH -27,451 -26,337 -25,091 -22,065 -3,963 -4,044 -3,002 336.69%
-
Tax Rate - - - - - - - -
Total Cost 90,591 91,946 90,944 91,412 81,057 83,002 86,858 2.84%
-
Net Worth 77,360 78,420 80,539 83,718 104,913 105,075 124,262 -27.06%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 77,360 78,420 80,539 83,718 104,913 105,075 124,262 -27.06%
NOSH 105,973 105,973 105,973 106,000 106,000 106,136 106,206 -0.14%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -43.48% -40.13% -38.08% -31.80% -5.13% -5.12% -3.58% -
ROE -35.48% -33.58% -31.15% -26.36% -3.78% -3.85% -2.42% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 59.58 61.92 62.15 65.45 72.76 74.39 78.96 -17.10%
EPS -25.90 -24.85 -23.68 -20.82 -3.74 -3.81 -2.83 336.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.74 0.76 0.79 0.99 0.99 1.17 -26.96%
Adjusted Per Share Value based on latest NOSH - 106,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 1.61 1.68 1.68 1.77 1.97 2.02 2.14 -17.26%
EPS -0.70 -0.67 -0.64 -0.56 -0.10 -0.10 -0.08 324.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0198 0.0201 0.0206 0.0214 0.0268 0.0269 0.0318 -27.06%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.845 0.925 0.855 0.255 0.39 0.41 0.485 -
P/RPS 1.42 1.49 1.38 0.39 0.54 0.55 0.61 75.55%
P/EPS -3.26 -3.72 -3.61 -1.22 -10.43 -10.76 -17.16 -66.91%
EY -30.66 -26.87 -27.69 -81.65 -9.59 -9.29 -5.83 202.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.25 1.13 0.32 0.39 0.41 0.41 99.91%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 20/11/17 23/08/17 29/05/17 28/02/17 29/11/16 30/08/16 02/06/16 -
Price 0.855 0.735 1.07 0.55 0.305 0.455 0.485 -
P/RPS 1.44 1.19 1.72 0.84 0.42 0.61 0.61 77.19%
P/EPS -3.30 -2.96 -4.52 -2.64 -8.16 -11.94 -17.16 -66.64%
EY -30.30 -33.81 -22.13 -37.86 -12.26 -8.37 -5.83 199.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.99 1.41 0.70 0.31 0.46 0.41 101.05%

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