[HEXZA] YoY Annualized Quarter Result on 31-Oct-2003 [#3]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
31-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- 13.07%
YoY- -41.26%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 169,605 171,961 132,246 122,192 99,609 111,521 121,550 4.59%
PBT 28,617 18,982 10,993 6,486 12,322 10,834 17,106 7.18%
Tax -5,061 -3,393 -3,453 -1,620 -4,037 -3,296 -6,261 -2.82%
NP 23,556 15,588 7,540 4,866 8,285 7,538 10,845 11.02%
-
NP to SH 22,374 14,797 7,540 4,866 8,285 7,538 10,845 10.25%
-
Tax Rate 17.69% 17.87% 31.41% 24.98% 32.76% 30.42% 36.60% -
Total Cost 146,049 156,372 124,706 117,325 91,324 103,982 110,705 3.80%
-
Net Worth 176,987 155,553 128,522 122,095 121,772 112,061 0 -
Dividend
31/03/08 31/03/07 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 176,987 155,553 128,522 122,095 121,772 112,061 0 -
NOSH 131,101 128,556 128,522 128,521 128,181 127,342 127,093 0.41%
Ratio Analysis
31/03/08 31/03/07 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 13.89% 9.07% 5.70% 3.98% 8.32% 6.76% 8.92% -
ROE 12.64% 9.51% 5.87% 3.99% 6.80% 6.73% 0.00% -
Per Share
31/03/08 31/03/07 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 129.37 133.76 102.90 95.08 77.71 87.58 95.64 4.15%
EPS 17.07 11.51 5.87 3.79 6.47 5.92 8.53 9.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.21 1.00 0.95 0.95 0.88 0.00 -
Adjusted Per Share Value based on latest NOSH - 128,034
31/03/08 31/03/07 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 84.64 85.82 66.00 60.98 49.71 55.65 60.66 4.59%
EPS 11.17 7.38 3.76 2.43 4.13 3.76 5.41 10.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8833 0.7763 0.6414 0.6093 0.6077 0.5592 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/03/08 30/03/07 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 -
Price 0.62 0.67 0.47 0.61 0.56 0.62 0.71 -
P/RPS 0.48 0.00 0.46 0.64 0.72 0.71 0.74 -5.66%
P/EPS 3.63 0.00 8.01 16.11 8.66 10.47 8.32 -10.57%
EY 27.53 0.00 12.48 6.21 11.54 9.55 12.02 11.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.67 0.47 0.64 0.59 0.70 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 30/05/08 04/05/07 30/12/04 31/12/03 31/12/02 23/11/01 04/12/00 -
Price 0.69 0.69 0.53 0.56 0.54 0.67 0.70 -
P/RPS 0.53 0.00 0.52 0.59 0.69 0.77 0.73 -4.22%
P/EPS 4.04 0.00 9.03 14.79 8.35 11.32 8.20 -9.10%
EY 24.73 0.00 11.07 6.76 11.97 8.84 12.19 10.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.69 0.53 0.59 0.57 0.76 0.00 -

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