[HEXTAR] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -17.53%
YoY- -39.77%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 97,823 50,908 51,210 76,776 99,757 94,538 96,389 0.98%
PBT -888 1,309 1,433 2,704 3,227 3,080 4,134 -
Tax -726 -591 -553 -897 -1,036 -961 -1,269 -31.01%
NP -1,614 718 880 1,807 2,191 2,119 2,865 -
-
NP to SH -1,614 718 880 1,807 2,191 2,119 2,865 -
-
Tax Rate - 45.15% 38.59% 33.17% 32.10% 31.20% 30.70% -
Total Cost 99,437 50,190 50,330 74,969 97,566 92,419 93,524 4.16%
-
Net Worth 127,208 95,873 0 0 95,510 89,999 89,709 26.13%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 127,208 95,873 0 0 95,510 89,999 89,709 26.13%
NOSH 106,006 104,210 106,481 105,753 106,122 99,999 99,677 4.17%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -1.65% 1.41% 1.72% 2.35% 2.20% 2.24% 2.97% -
ROE -1.27% 0.75% 0.00% 0.00% 2.29% 2.35% 3.19% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 92.28 48.85 48.09 72.60 94.00 94.54 96.70 -3.06%
EPS -1.52 0.69 0.83 1.71 2.06 2.12 2.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 0.92 0.00 0.00 0.90 0.90 0.90 21.07%
Adjusted Per Share Value based on latest NOSH - 105,753
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 2.50 1.30 1.31 1.96 2.55 2.42 2.47 0.80%
EPS -0.04 0.02 0.02 0.05 0.06 0.05 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0325 0.0245 0.00 0.00 0.0244 0.023 0.0229 26.20%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.70 0.515 0.55 0.65 0.74 0.795 0.91 -
P/RPS 0.76 1.05 1.14 0.90 0.79 0.84 0.94 -13.17%
P/EPS -45.98 74.75 66.55 38.04 35.84 37.52 31.66 -
EY -2.18 1.34 1.50 2.63 2.79 2.67 3.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.56 0.00 0.00 0.82 0.88 1.01 -30.84%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 30/11/15 26/08/15 27/05/15 27/02/15 01/12/14 28/08/14 -
Price 0.58 0.555 0.38 0.565 0.69 0.75 0.805 -
P/RPS 0.63 1.14 0.79 0.78 0.73 0.79 0.83 -16.74%
P/EPS -38.09 80.55 45.98 33.07 33.42 35.39 28.01 -
EY -2.63 1.24 2.17 3.02 2.99 2.83 3.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.60 0.00 0.00 0.77 0.83 0.89 -33.66%

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