[HEXCAP] YoY Quarter Result on 31-Mar-2005 [#4]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- -44.02%
YoY- 102.59%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 18,380 33,053 6,763 12,392 6,507 29.61%
PBT 3,148 1,585 1,198 2,635 1,958 12.59%
Tax -741 -78 -915 341 -489 10.94%
NP 2,407 1,507 283 2,976 1,469 13.12%
-
NP to SH 1,794 1,179 283 2,976 1,469 5.11%
-
Tax Rate 23.54% 4.92% 76.38% -12.94% 24.97% -
Total Cost 15,973 31,546 6,480 9,416 5,038 33.41%
-
Net Worth 65,693 64,365 75,290 56,260 35,812 16.36%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 2,898 971 4,180 6,880 3,420 -4.05%
Div Payout % 161.55% 82.42% 1,477.27% 231.21% 232.88% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 65,693 64,365 75,290 56,260 35,812 16.36%
NOSH 128,811 129,560 128,636 86,011 67,077 17.70%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 13.10% 4.56% 4.18% 24.02% 22.58% -
ROE 2.73% 1.83% 0.38% 5.29% 4.10% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 14.27 25.51 5.26 14.41 9.70 10.12%
EPS 1.39 0.91 0.22 3.46 2.19 -10.73%
DPS 2.25 0.75 3.25 8.00 5.10 -18.48%
NAPS 0.51 0.4968 0.5853 0.6541 0.5339 -1.13%
Adjusted Per Share Value based on latest NOSH - 86,011
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 4.11 7.40 1.51 2.77 1.46 29.50%
EPS 0.40 0.26 0.06 0.67 0.33 4.92%
DPS 0.65 0.22 0.94 1.54 0.77 -4.14%
NAPS 0.147 0.144 0.1684 0.1259 0.0801 16.37%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.35 0.47 0.80 1.37 1.99 -
P/RPS 2.45 1.84 15.22 9.51 20.51 -41.18%
P/EPS 25.13 51.65 363.64 39.60 90.87 -27.46%
EY 3.98 1.94 0.27 2.53 1.10 37.88%
DY 6.43 1.60 4.06 5.84 2.56 25.87%
P/NAPS 0.69 0.95 1.37 2.09 3.73 -34.39%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 29/05/08 18/05/07 24/05/06 30/05/05 28/05/04 -
Price 0.40 0.44 0.72 0.89 1.42 -
P/RPS 2.80 1.72 13.69 6.18 14.64 -33.85%
P/EPS 28.72 48.35 327.27 25.72 64.84 -18.40%
EY 3.48 2.07 0.31 3.89 1.54 22.58%
DY 5.63 1.70 4.51 8.99 3.59 11.89%
P/NAPS 0.78 0.89 1.23 1.36 2.66 -26.39%

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