[HYTEXIN] YoY Annualized Quarter Result on 31-Dec-2003 [#3]

Stock
[HYTEXIN] HYTEX INTEGRATED BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 146.14%
YoY- -27.82%
Quarter Report
Latest QR
Upcoming QR
HYTEXIN's Result
HYTEXIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 153,458 158,453 140,141 106,085 107,749 0 -
PBT 2,872 2,870 7,025 8,256 10,980 0 -
Tax -2,101 -2,614 -2,340 -2,004 -2,498 0 -
NP 770 256 4,685 6,252 8,481 0 -
-
NP to SH 770 256 4,685 6,252 8,661 0 -
-
Tax Rate 73.15% 91.08% 33.31% 24.27% 22.75% - -
Total Cost 152,688 158,197 135,456 99,833 99,268 0 -
-
Net Worth 103,743 98,953 99,112 0 45,813 0 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - 1,969 2,002 1,998 - - -
Div Payout % - 769.23% 42.74% 31.96% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 103,743 98,953 99,112 0 45,813 0 -
NOSH 148,205 147,692 150,170 149,873 68,378 0 -
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 0.50% 0.16% 3.34% 5.89% 7.87% 0.00% -
ROE 0.74% 0.26% 4.73% 0.00% 18.91% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 103.54 107.29 93.32 70.78 157.58 0.00 -
EPS 0.52 0.17 3.12 4.17 12.67 0.00 -
DPS 0.00 1.33 1.33 1.33 0.00 0.00 -
NAPS 0.70 0.67 0.66 0.00 0.67 0.00 -
Adjusted Per Share Value based on latest NOSH - 149,765
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 102.39 105.72 93.50 70.78 71.89 0.00 -
EPS 0.51 0.17 3.13 4.17 5.78 0.00 -
DPS 0.00 1.31 1.34 1.33 0.00 0.00 -
NAPS 0.6922 0.6602 0.6613 0.00 0.3057 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - -
Price 0.31 0.32 0.45 0.55 0.49 0.00 -
P/RPS 0.30 0.30 0.48 0.78 0.31 0.00 -
P/EPS 59.62 184.62 14.42 13.18 3.87 0.00 -
EY 1.68 0.54 6.93 7.58 25.85 0.00 -
DY 0.00 4.17 2.96 2.42 0.00 0.00 -
P/NAPS 0.44 0.48 0.68 0.00 0.73 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/07 27/02/06 22/03/05 27/02/04 28/02/03 - -
Price 0.31 0.32 0.40 0.57 0.57 0.00 -
P/RPS 0.30 0.30 0.43 0.81 0.36 0.00 -
P/EPS 59.62 184.62 12.82 13.66 4.50 0.00 -
EY 1.68 0.54 7.80 7.32 22.22 0.00 -
DY 0.00 4.17 3.33 2.34 0.00 0.00 -
P/NAPS 0.44 0.48 0.61 0.00 0.85 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