[HEXCARE] QoQ TTM Result on 31-Dec-2022 [#4]

Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -698.19%
YoY- -130.25%
Quarter Report
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 158,521 148,893 154,804 174,967 199,139 258,126 388,331 -44.94%
PBT -79,983 -76,364 -68,950 -63,617 9,554 45,457 127,706 -
Tax 5,241 7,075 7,614 7,477 -169 -6,486 -26,133 -
NP -74,742 -69,289 -61,336 -56,140 9,385 38,971 101,573 -
-
NP to SH -74,742 -69,289 -61,336 -56,140 9,385 38,971 101,573 -
-
Tax Rate - - - - 1.77% 14.27% 20.46% -
Total Cost 233,263 218,182 216,140 231,107 189,754 219,155 286,758 -12.84%
-
Net Worth 591,132 601,151 601,151 537,018 601,581 600,930 602,631 -1.27%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 591,132 601,151 601,151 537,018 601,581 600,930 602,631 -1.27%
NOSH 1,001,919 1,093,192 1,093,192 1,093,192 915,502 915,502 915,502 6.19%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin -47.15% -46.54% -39.62% -32.09% 4.71% 15.10% 26.16% -
ROE -12.64% -11.53% -10.20% -10.45% 1.56% 6.49% 16.85% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 15.82 14.86 15.45 19.55 23.17 29.64 44.46 -49.75%
EPS -7.46 -6.92 -6.12 -6.27 1.09 4.47 11.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.60 0.60 0.60 0.70 0.69 0.69 -9.90%
Adjusted Per Share Value based on latest NOSH - 1,093,192
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 15.62 14.67 15.25 17.24 19.62 25.43 38.26 -44.93%
EPS -7.36 -6.83 -6.04 -5.53 0.92 3.84 10.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5824 0.5923 0.5923 0.5291 0.5927 0.592 0.5937 -1.27%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.21 0.225 0.295 0.37 0.40 0.52 0.565 -
P/RPS 1.33 1.51 1.91 1.89 1.73 1.75 1.27 3.12%
P/EPS -2.82 -3.25 -4.82 -5.90 36.63 11.62 4.86 -
EY -35.52 -30.74 -20.75 -16.95 2.73 8.61 20.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.37 0.49 0.62 0.57 0.75 0.82 -42.20%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 28/11/23 22/08/23 26/05/23 28/02/23 23/11/22 23/08/22 31/05/22 -
Price 0.265 0.225 0.275 0.285 0.395 0.45 0.625 -
P/RPS 1.67 1.51 1.78 1.46 1.70 1.52 1.41 11.93%
P/EPS -3.55 -3.25 -4.49 -4.54 36.17 10.06 5.37 -
EY -28.15 -30.74 -22.26 -22.01 2.76 9.94 18.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.37 0.46 0.47 0.56 0.65 0.91 -37.43%

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