[HEXCARE] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -12.66%
YoY- 60.26%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 292,288 390,124 313,244 365,600 299,988 179,528 129,452 14.52%
PBT 4,300 17,988 6,100 20,024 19,800 8,048 4,348 -0.18%
Tax -3,612 -3,680 -3,096 -3,020 -2,352 -5,236 -1,596 14.56%
NP 688 14,308 3,004 17,004 17,448 2,812 2,752 -20.61%
-
NP to SH 688 14,308 2,708 15,116 9,432 4,200 4,308 -26.32%
-
Tax Rate 84.00% 20.46% 50.75% 15.08% 11.88% 65.06% 36.71% -
Total Cost 291,600 375,816 310,240 348,596 282,540 176,716 126,700 14.88%
-
Net Worth 167,699 159,651 141,373 0 80,238 136,022 100,572 8.88%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - 19,005 -
Div Payout % - - - - - - 441.18% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 167,699 159,651 141,373 0 80,238 136,022 100,572 8.88%
NOSH 215,000 202,090 199,117 198,131 80,238 79,545 79,191 18.09%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 0.24% 3.67% 0.96% 4.65% 5.82% 1.57% 2.13% -
ROE 0.41% 8.96% 1.92% 0.00% 11.76% 3.09% 4.28% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 135.95 193.04 157.32 184.52 373.87 225.69 163.47 -3.02%
EPS 0.32 7.08 1.36 7.64 11.76 5.28 5.44 -37.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 24.00 -
NAPS 0.78 0.79 0.71 0.00 1.00 1.71 1.27 -7.79%
Adjusted Per Share Value based on latest NOSH - 198,131
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 28.80 38.44 30.86 36.02 29.56 17.69 12.75 14.53%
EPS 0.07 1.41 0.27 1.49 0.93 0.41 0.42 -25.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.87 -
NAPS 0.1652 0.1573 0.1393 0.00 0.0791 0.134 0.0991 8.88%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.675 0.65 0.77 1.31 0.68 0.60 0.96 -
P/RPS 0.50 0.34 0.49 0.71 0.18 0.27 0.59 -2.71%
P/EPS 210.94 9.18 56.62 17.17 5.78 11.36 17.65 51.14%
EY 0.47 10.89 1.77 5.82 17.29 8.80 5.67 -33.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 25.00 -
P/NAPS 0.87 0.82 1.08 0.00 0.68 0.35 0.76 2.27%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 23/05/13 29/05/12 27/05/11 27/05/10 26/05/09 09/05/08 31/05/07 -
Price 0.74 0.60 0.71 1.04 0.79 0.65 0.87 -
P/RPS 0.54 0.31 0.45 0.56 0.21 0.29 0.53 0.31%
P/EPS 231.25 8.47 52.21 13.63 6.72 12.31 15.99 56.02%
EY 0.43 11.80 1.92 7.34 14.88 8.12 6.25 -35.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 27.59 -
P/NAPS 0.95 0.76 1.00 0.00 0.79 0.38 0.69 5.46%

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