[HYTEXIN] YoY Annualized Quarter Result on 30-Sep-2005 [#2]

Stock
[HYTEXIN] HYTEX INTEGRATED BHD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 21.39%
YoY- -510.33%
Quarter Report
Latest QR
Upcoming QR
HYTEXIN's Result
HYTEXIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 CAGR
Revenue 152,620 139,506 132,678 134,652 97,598 91,120 86,788 11.93%
PBT 10,926 6,564 -2,336 -9,720 4,242 2,774 3,324 26.83%
Tax -2,602 -2,940 -1,880 -2,040 -1,376 -918 -784 27.08%
NP 8,324 3,624 -4,216 -11,760 2,866 1,856 2,540 26.76%
-
NP to SH 8,324 3,624 -4,216 -11,760 2,866 1,856 2,540 26.76%
-
Tax Rate 23.81% 44.79% - - 32.44% 33.09% 23.59% -
Total Cost 144,296 135,882 136,894 146,412 94,732 89,264 84,248 11.34%
-
Net Worth 112,689 107,821 100,167 94,499 98,518 19,521 0 -
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 CAGR
Net Worth 112,689 107,821 100,167 94,499 98,518 19,521 0 -
NOSH 150,252 149,752 149,503 149,999 149,270 30,032 150,071 0.02%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 CAGR
NP Margin 5.45% 2.60% -3.18% -8.73% 2.94% 2.04% 2.93% -
ROE 7.39% 3.36% -4.21% -12.44% 2.91% 9.51% 0.00% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 CAGR
RPS 101.58 93.16 88.75 89.77 65.38 303.41 57.83 11.91%
EPS 5.54 2.42 -2.82 -7.84 1.92 6.18 1.70 26.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.72 0.67 0.63 0.66 0.65 0.00 -
Adjusted Per Share Value based on latest NOSH - 149,650
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 CAGR
RPS 101.83 93.08 88.52 89.84 65.12 60.80 57.91 11.93%
EPS 5.55 2.42 -2.81 -7.85 1.91 1.24 1.69 26.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7519 0.7194 0.6683 0.6305 0.6573 0.1302 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 - 30/09/03 -
Price 0.26 0.30 0.31 0.36 0.45 0.00 0.63 -
P/RPS 0.26 0.32 0.35 0.40 0.69 0.00 1.09 -24.89%
P/EPS 4.69 12.40 -10.99 -4.59 23.44 0.00 37.22 -33.88%
EY 21.31 8.07 -9.10 -21.78 4.27 0.00 2.69 51.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.42 0.46 0.57 0.68 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 CAGR
Date 28/11/08 30/11/07 01/12/06 30/11/05 30/11/04 29/11/02 28/11/03 -
Price 0.22 0.29 0.33 0.33 0.44 0.52 0.59 -
P/RPS 0.22 0.31 0.37 0.37 0.67 0.17 1.02 -26.39%
P/EPS 3.97 11.98 -11.70 -4.21 22.92 8.41 34.86 -35.21%
EY 25.18 8.34 -8.55 -23.76 4.36 11.88 2.87 54.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.40 0.49 0.52 0.67 0.80 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