[HEXZA] YoY Cumulative Quarter Result on 31-Jul-2006 [#2]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
22-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jul-2006 [#2]
Profit Trend
QoQ--%
YoY- 13.98%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Revenue 98,596 82,588 0 75,508 67,909 63,884 58,899 9.96%
PBT 2,052 13,947 0 9,269 9,333 5,415 2,697 -4.91%
Tax -1,149 -2,421 0 -1,244 -2,142 -1,831 -545 14.73%
NP 903 11,526 0 8,025 7,191 3,584 2,152 -14.79%
-
NP to SH 1,316 10,914 0 7,770 6,817 3,584 2,152 -8.66%
-
Tax Rate 55.99% 17.36% - 13.42% 22.95% 33.81% 20.21% -
Total Cost 97,693 71,062 0 67,483 60,718 60,300 56,747 10.53%
-
Net Worth 131,599 172,257 0 147,694 136,083 127,174 121,130 1.53%
Dividend
31/12/08 31/12/07 31/12/06 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Net Worth 131,599 172,257 0 147,694 136,083 127,174 121,130 1.53%
NOSH 146,222 131,493 128,486 128,429 128,380 128,458 128,862 2.35%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
NP Margin 0.92% 13.96% 0.00% 10.63% 10.59% 5.61% 3.65% -
ROE 1.00% 6.34% 0.00% 5.26% 5.01% 2.82% 1.78% -
Per Share
31/12/08 31/12/07 31/12/06 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 67.43 62.81 0.00 58.79 52.90 49.73 45.71 7.42%
EPS 0.90 8.30 0.00 6.05 5.31 2.79 1.67 -10.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 1.31 0.00 1.15 1.06 0.99 0.94 -0.79%
Adjusted Per Share Value based on latest NOSH - 128,510
31/12/08 31/12/07 31/12/06 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 49.20 41.22 0.00 37.68 33.89 31.88 29.39 9.96%
EPS 0.66 5.45 0.00 3.88 3.40 1.79 1.07 -8.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6568 0.8597 0.00 0.7371 0.6791 0.6347 0.6045 1.54%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 31/12/08 31/12/07 29/12/06 31/07/06 29/07/05 30/07/04 31/07/03 -
Price 0.44 0.69 0.61 0.49 0.47 0.50 0.56 -
P/RPS 0.65 1.10 0.00 0.83 0.89 1.01 1.23 -11.09%
P/EPS 48.89 8.31 0.00 8.10 8.85 17.92 33.53 7.19%
EY 2.05 12.03 0.00 12.35 11.30 5.58 2.98 -6.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.53 0.00 0.43 0.44 0.51 0.60 -3.66%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 27/02/09 21/02/08 - 22/09/06 26/09/05 21/09/04 22/09/03 -
Price 0.41 0.66 0.00 0.52 0.47 0.50 0.55 -
P/RPS 0.61 1.05 0.00 0.88 0.89 1.01 1.20 -11.72%
P/EPS 45.56 7.95 0.00 8.60 8.85 17.92 32.93 6.16%
EY 2.20 12.58 0.00 11.63 11.30 5.58 3.04 -5.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.50 0.00 0.45 0.44 0.51 0.59 -4.48%

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