[HEXCAP] YoY Cumulative Quarter Result on 30-Jun-2007 [#1]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
27-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- -94.07%
YoY- 123.09%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 30,599 26,194 11,909 9,838 7,033 18,419 18,029 9.21%
PBT 7,065 5,163 1,908 264 -301 5,118 5,390 4.61%
Tax -1,829 -1,334 -531 -71 -26 -1,386 -2,203 -3.05%
NP 5,236 3,829 1,377 193 -327 3,732 3,187 8.62%
-
NP to SH 3,905 2,845 1,000 127 -550 2,413 3,187 3.44%
-
Tax Rate 25.89% 25.84% 27.83% 26.89% - 27.08% 40.87% -
Total Cost 25,363 22,365 10,532 9,645 7,360 14,687 14,842 9.33%
-
Net Worth 74,658 69,721 66,333 63,220 61,830 58,660 49,050 7.24%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 1,933 1,609 - - - - - -
Div Payout % 49.50% 56.56% - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 74,658 69,721 66,333 63,220 61,830 58,660 49,050 7.24%
NOSH 128,877 128,733 128,205 126,999 127,906 129,037 85,902 6.99%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 17.11% 14.62% 11.56% 1.96% -4.65% 20.26% 17.68% -
ROE 5.23% 4.08% 1.51% 0.20% -0.89% 4.11% 6.50% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 23.74 20.35 9.29 7.75 5.50 14.27 20.99 2.07%
EPS 3.03 2.21 0.78 0.10 -0.43 1.87 3.71 -3.31%
DPS 1.50 1.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5793 0.5416 0.5174 0.4978 0.4834 0.4546 0.571 0.24%
Adjusted Per Share Value based on latest NOSH - 126,999
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 6.85 5.86 2.66 2.20 1.57 4.12 4.03 9.23%
EPS 0.87 0.64 0.22 0.03 -0.12 0.54 0.71 3.44%
DPS 0.43 0.36 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.167 0.156 0.1484 0.1414 0.1383 0.1312 0.1097 7.25%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.70 0.69 0.36 0.41 0.63 1.01 1.34 -
P/RPS 2.95 3.39 3.88 5.29 11.46 7.08 6.38 -12.05%
P/EPS 23.10 31.22 46.15 410.00 -146.51 54.01 36.12 -7.17%
EY 4.33 3.20 2.17 0.24 -0.68 1.85 2.77 7.72%
DY 2.14 1.81 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.27 0.70 0.82 1.30 2.22 2.35 -10.46%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 28/07/10 31/07/09 22/07/08 27/07/07 02/08/06 02/08/05 06/08/04 -
Price 0.71 0.71 0.40 0.44 0.57 1.02 1.37 -
P/RPS 2.99 3.49 4.31 5.68 10.37 7.15 6.53 -12.20%
P/EPS 23.43 32.13 51.28 440.00 -132.56 54.55 36.93 -7.29%
EY 4.27 3.11 1.95 0.23 -0.75 1.83 2.71 7.86%
DY 2.11 1.76 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.31 0.77 0.88 1.18 2.24 2.40 -10.53%

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