[HYTEXIN] YoY Cumulative Quarter Result on 30-Jun-2008 [#1]

Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- -304.67%
YoY- -212.79%
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 33,343 29,872 34,247 31,441 34,202 35,319 33,380 -0.01%
PBT -6,624 -5,139 -3,952 -844 2,064 1,564 -3,186 12.96%
Tax 0 -159 -276 -470 -899 -1,207 -554 -
NP -6,624 -5,298 -4,228 -1,314 1,165 357 -3,740 9.99%
-
NP to SH -6,624 -5,298 -4,228 -1,314 1,165 357 -3,740 9.99%
-
Tax Rate - - - - 43.56% 77.17% - -
Total Cost 39,967 35,170 38,475 32,755 33,037 34,962 37,120 1.23%
-
Net Worth 103,406 52,529 91,456 109,002 106,044 101,150 97,630 0.96%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 103,406 52,529 91,456 109,002 106,044 101,150 97,630 0.96%
NOSH 149,864 150,084 149,929 149,318 149,358 148,750 150,200 -0.03%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin -19.87% -17.74% -12.35% -4.18% 3.41% 1.01% -11.20% -
ROE -6.41% -10.09% -4.62% -1.21% 1.10% 0.35% -3.83% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 22.25 19.90 22.84 21.06 22.90 23.74 22.22 0.02%
EPS -4.42 -3.53 -2.82 -0.88 0.78 0.24 -2.49 10.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.35 0.61 0.73 0.71 0.68 0.65 0.99%
Adjusted Per Share Value based on latest NOSH - 149,318
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 22.25 19.93 22.85 20.98 22.82 23.57 22.27 -0.01%
EPS -4.42 -3.53 -2.82 -0.88 0.78 0.24 -2.50 9.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6899 0.3505 0.6102 0.7273 0.7075 0.6749 0.6514 0.96%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.17 0.16 0.28 0.28 0.28 0.32 0.38 -
P/RPS 0.76 0.80 1.23 1.33 1.22 1.35 1.71 -12.63%
P/EPS -3.85 -4.53 -9.93 -31.82 35.90 133.33 -15.26 -20.50%
EY -26.00 -22.06 -10.07 -3.14 2.79 0.75 -6.55 25.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.46 0.46 0.38 0.39 0.47 0.58 -13.08%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 26/08/11 30/08/10 28/08/09 29/08/08 30/08/07 30/08/06 30/08/05 -
Price 0.17 0.13 0.20 0.26 0.28 0.32 0.35 -
P/RPS 0.76 0.65 0.88 1.23 1.22 1.35 1.57 -11.38%
P/EPS -3.85 -3.68 -7.09 -29.55 35.90 133.33 -14.06 -19.40%
EY -26.00 -27.15 -14.10 -3.38 2.79 0.75 -7.11 24.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.37 0.33 0.36 0.39 0.47 0.54 -12.04%

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