[HEXZA] YoY Cumulative Quarter Result on 31-Oct-2004 [#3]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
30-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Oct-2004 [#3]
Profit Trend
QoQ- 57.78%
YoY- 54.93%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/03/08 31/03/07 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Revenue 131,022 127,204 186,292 99,185 91,644 74,707 83,641 6.23%
PBT 4,662 21,463 20,564 8,245 4,865 9,242 8,126 -7.21%
Tax -1,629 -3,796 -3,676 -2,590 -1,215 -3,028 -2,472 -5.46%
NP 3,033 17,667 16,888 5,655 3,650 6,214 5,654 -8.05%
-
NP to SH 3,141 16,781 16,031 5,655 3,650 6,214 5,654 -7.61%
-
Tax Rate 34.94% 17.69% 17.88% 31.41% 24.97% 32.76% 30.42% -
Total Cost 127,989 109,537 169,404 93,530 87,994 68,493 77,987 6.90%
-
Net Worth 150,437 176,987 155,553 128,522 122,095 121,772 112,061 4.04%
Dividend
31/03/09 31/03/08 31/03/07 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Net Worth 150,437 176,987 155,553 128,522 122,095 121,772 112,061 4.04%
NOSH 165,315 131,101 128,556 128,522 128,521 128,181 127,342 3.58%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
NP Margin 2.31% 13.89% 9.07% 5.70% 3.98% 8.32% 6.76% -
ROE 2.09% 9.48% 10.31% 4.40% 2.99% 5.10% 5.05% -
Per Share
31/03/09 31/03/08 31/03/07 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 79.26 97.03 144.91 77.17 71.31 58.28 65.68 2.56%
EPS 1.90 12.80 12.47 4.40 2.84 4.85 4.44 -10.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 1.35 1.21 1.00 0.95 0.95 0.88 0.45%
Adjusted Per Share Value based on latest NOSH - 128,633
31/03/09 31/03/08 31/03/07 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 65.39 63.48 92.97 49.50 45.74 37.28 41.74 6.23%
EPS 1.57 8.37 8.00 2.82 1.82 3.10 2.82 -7.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7508 0.8833 0.7763 0.6414 0.6093 0.6077 0.5592 4.05%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 31/03/09 31/03/08 30/03/07 29/10/04 31/10/03 31/10/02 31/10/01 -
Price 0.37 0.62 0.67 0.47 0.61 0.56 0.62 -
P/RPS 0.47 0.64 0.00 0.61 0.86 0.96 0.94 -8.91%
P/EPS 19.47 4.84 0.00 10.68 21.48 11.55 13.96 4.58%
EY 5.14 20.65 0.00 9.36 4.66 8.66 7.16 -4.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.46 0.67 0.47 0.64 0.59 0.70 -6.95%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 29/05/09 30/05/08 04/05/07 30/12/04 31/12/03 31/12/02 23/11/01 -
Price 0.41 0.69 0.69 0.53 0.56 0.54 0.67 -
P/RPS 0.52 0.71 0.00 0.69 0.79 0.93 1.02 -8.68%
P/EPS 21.58 5.39 0.00 12.05 19.72 11.14 15.09 4.93%
EY 4.63 18.55 0.00 8.30 5.07 8.98 6.63 -4.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.51 0.69 0.53 0.59 0.57 0.76 -6.82%

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