[HEXCARE] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -3.48%
YoY- -30.75%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 145,037 135,544 133,172 125,600 121,389 121,412 116,844 15.45%
PBT -4,483 -1,433 3,749 7,544 8,209 9,627 10,185 -
Tax -232 215 -537 -1,527 -1,725 -3,007 -3,076 -82.06%
NP -4,715 -1,218 3,212 6,017 6,484 6,620 7,109 -
-
NP to SH -1,627 574 4,382 6,543 6,779 6,875 7,230 -
-
Tax Rate - - 14.32% 20.24% 21.01% 31.24% 30.20% -
Total Cost 149,752 136,762 129,960 119,583 114,905 114,792 109,735 22.96%
-
Net Worth 135,524 92,786 93,891 100,572 78,895 102,896 105,778 17.91%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 4,751 8,696 8,696 16,531 11,780 15,235 15,235 -53.91%
Div Payout % 0.00% 1,515.02% 198.45% 252.66% 173.78% 221.61% 210.73% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 135,524 92,786 93,891 100,572 78,895 102,896 105,778 17.91%
NOSH 78,793 79,304 79,568 79,191 78,895 78,547 78,354 0.37%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -3.25% -0.90% 2.41% 4.79% 5.34% 5.45% 6.08% -
ROE -1.20% 0.62% 4.67% 6.51% 8.59% 6.68% 6.84% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 184.07 170.92 167.37 158.60 153.86 154.57 149.12 15.02%
EPS -2.06 0.72 5.51 8.26 8.59 8.75 9.23 -
DPS 6.00 11.00 11.00 21.00 15.00 19.40 19.44 -54.23%
NAPS 1.72 1.17 1.18 1.27 1.00 1.31 1.35 17.47%
Adjusted Per Share Value based on latest NOSH - 79,191
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 14.29 13.35 13.12 12.37 11.96 11.96 11.51 15.46%
EPS -0.16 0.06 0.43 0.64 0.67 0.68 0.71 -
DPS 0.47 0.86 0.86 1.63 1.16 1.50 1.50 -53.77%
NAPS 0.1335 0.0914 0.0925 0.0991 0.0777 0.1014 0.1042 17.90%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.63 0.66 0.89 0.96 0.99 0.95 0.99 -
P/RPS 0.34 0.39 0.53 0.61 0.64 0.61 0.66 -35.65%
P/EPS -30.51 91.19 16.16 11.62 11.52 10.85 10.73 -
EY -3.28 1.10 6.19 8.61 8.68 9.21 9.32 -
DY 9.52 16.67 12.36 21.88 15.15 20.42 19.64 -38.21%
P/NAPS 0.37 0.56 0.75 0.76 0.99 0.73 0.73 -36.35%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 15/11/07 30/08/07 31/05/07 28/02/07 07/11/06 18/08/06 -
Price 0.55 0.57 0.68 0.87 0.95 0.98 0.96 -
P/RPS 0.30 0.33 0.41 0.55 0.62 0.63 0.64 -39.57%
P/EPS -26.64 78.75 12.35 10.53 11.06 11.20 10.40 -
EY -3.75 1.27 8.10 9.50 9.04 8.93 9.61 -
DY 10.91 19.30 16.18 24.14 15.79 19.79 20.25 -33.71%
P/NAPS 0.32 0.49 0.58 0.69 0.95 0.75 0.71 -41.13%

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