[HYTEXIN] YoY Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[HYTEXIN] HYTEX INTEGRATED BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -12.27%
YoY- -593.28%
Quarter Report
Latest QR
Upcoming QR
HYTEXIN's Result
HYTEXIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 58,085 108,564 124,802 132,521 149,741 153,718 153,458 -14.93%
PBT -12,745 -34,746 -16,342 -8,453 6,182 9,114 2,872 -
Tax 0 0 -997 -12,593 -1,916 -4,245 -2,101 -
NP -12,745 -34,746 -17,340 -21,046 4,266 4,869 770 -
-
NP to SH -12,745 -34,746 -17,340 -21,046 4,266 4,869 770 -
-
Tax Rate - - - - 30.99% 46.58% 73.15% -
Total Cost 70,830 143,310 142,142 153,567 145,474 148,849 152,688 -12.00%
-
Net Worth 37,515 75,014 43,499 79,525 112,676 109,710 103,743 -15.58%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - 2,003 - -
Div Payout % - - - - - 41.15% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 37,515 75,014 43,499 79,525 112,676 109,710 103,743 -15.58%
NOSH 150,062 150,028 149,999 150,047 150,234 150,288 148,205 0.20%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -21.94% -32.01% -13.89% -15.88% 2.85% 3.17% 0.50% -
ROE -33.97% -46.32% -39.86% -26.47% 3.79% 4.44% 0.74% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 38.71 72.36 83.20 88.32 99.67 102.28 103.54 -15.11%
EPS -8.49 -23.16 -11.56 -14.03 2.84 3.24 0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 1.33 0.00 -
NAPS 0.25 0.50 0.29 0.53 0.75 0.73 0.70 -15.75%
Adjusted Per Share Value based on latest NOSH - 150,163
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 38.75 72.43 83.27 88.42 99.91 102.56 102.39 -14.93%
EPS -8.50 -23.18 -11.57 -14.04 2.85 3.25 0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 1.34 0.00 -
NAPS 0.2503 0.5005 0.2902 0.5306 0.7518 0.732 0.6922 -15.58%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.14 0.17 0.18 0.19 0.24 0.30 0.31 -
P/RPS 0.36 0.23 0.22 0.22 0.24 0.29 0.30 3.08%
P/EPS -1.65 -0.73 -1.56 -1.35 8.45 9.26 59.62 -
EY -60.67 -136.24 -64.22 -73.82 11.83 10.80 1.68 -
DY 0.00 0.00 0.00 0.00 0.00 4.44 0.00 -
P/NAPS 0.56 0.34 0.62 0.36 0.32 0.41 0.44 4.09%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 28/02/11 24/02/10 27/02/09 29/02/08 28/02/07 -
Price 0.23 0.12 0.19 0.20 0.32 0.29 0.31 -
P/RPS 0.59 0.17 0.23 0.23 0.32 0.28 0.30 11.92%
P/EPS -2.71 -0.52 -1.64 -1.43 11.27 8.95 59.62 -
EY -36.93 -193.00 -60.84 -70.13 8.88 11.17 1.68 -
DY 0.00 0.00 0.00 0.00 0.00 4.60 0.00 -
P/NAPS 0.92 0.24 0.66 0.38 0.43 0.40 0.44 13.06%

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