[HEXCAP] YoY Cumulative Quarter Result on 31-Dec-2003 [#3]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 33,456 61,032 65,899 51,577 -13.42%
PBT 2,947 17,024 24,116 15,411 -42.35%
Tax -1,069 -4,938 -9,881 -6,306 -44.62%
NP 1,878 12,086 14,235 9,105 -40.88%
-
NP to SH 972 10,583 14,235 9,105 -52.52%
-
Tax Rate 36.27% 29.01% 40.97% 40.92% -
Total Cost 31,578 48,946 51,664 42,472 -9.39%
-
Net Worth 64,177 80,856 53,284 48,953 9.43%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - 6,880 - -
Div Payout % - - 48.34% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 64,177 80,856 53,284 48,953 9.43%
NOSH 129,600 129,060 86,012 21,565 81.71%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 5.61% 19.80% 21.60% 17.65% -
ROE 1.51% 13.09% 26.72% 18.60% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 25.81 47.29 76.62 239.16 -52.35%
EPS 0.75 8.20 16.55 42.22 -73.87%
DPS 0.00 0.00 8.00 0.00 -
NAPS 0.4952 0.6265 0.6195 2.27 -39.77%
Adjusted Per Share Value based on latest NOSH - 21,559
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 7.49 13.65 14.74 11.54 -13.40%
EPS 0.22 2.37 3.18 2.04 -52.36%
DPS 0.00 0.00 1.54 0.00 -
NAPS 0.1436 0.1809 0.1192 0.1095 9.44%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.44 0.76 1.46 2.85 -
P/RPS 1.70 1.61 1.91 1.19 12.61%
P/EPS 58.67 9.27 8.82 6.75 105.47%
EY 1.70 10.79 11.34 14.81 -51.36%
DY 0.00 0.00 5.48 0.00 -
P/NAPS 0.89 1.21 2.36 1.26 -10.93%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 13/02/07 17/03/06 25/02/05 27/02/04 -
Price 0.43 0.77 1.49 2.27 -
P/RPS 1.67 1.63 1.94 0.95 20.66%
P/EPS 57.33 9.39 9.00 5.38 119.89%
EY 1.74 10.65 11.11 18.60 -54.57%
DY 0.00 0.00 5.37 0.00 -
P/NAPS 0.87 1.23 2.41 1.00 -4.53%

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