[HEXCAP] YoY Quarter Result on 31-Mar-2007 [#4]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
18-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- 117.13%
YoY- 316.61%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 25,962 16,925 18,380 33,053 6,763 12,392 6,507 25.92%
PBT 1,318 3,242 3,148 1,585 1,198 2,635 1,958 -6.38%
Tax 280 -706 -741 -78 -915 341 -489 -
NP 1,598 2,536 2,407 1,507 283 2,976 1,469 1.41%
-
NP to SH 1,676 1,828 1,794 1,179 283 2,976 1,469 2.22%
-
Tax Rate -21.24% 21.78% 23.54% 4.92% 76.38% -12.94% 24.97% -
Total Cost 24,364 14,389 15,973 31,546 6,480 9,416 5,038 30.02%
-
Net Worth 72,699 68,382 65,693 64,365 75,290 56,260 35,812 12.51%
Dividend
31/03/10 31/03/09 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 -
Div Payout % - - 161.55% 82.42% 1,477.27% 231.21% 232.88% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 72,699 68,382 65,693 64,365 75,290 56,260 35,812 12.51%
NOSH 128,923 128,732 128,811 129,560 128,636 86,011 67,077 11.49%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 6.16% 14.98% 13.10% 4.56% 4.18% 24.02% 22.58% -
ROE 2.31% 2.67% 2.73% 1.83% 0.38% 5.29% 4.10% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 20.14 13.15 14.27 25.51 5.26 14.41 9.70 12.94%
EPS 1.30 1.42 1.39 0.91 0.22 3.46 2.19 -8.32%
DPS 0.00 0.00 2.25 0.75 3.25 8.00 5.10 -
NAPS 0.5639 0.5312 0.51 0.4968 0.5853 0.6541 0.5339 0.91%
Adjusted Per Share Value based on latest NOSH - 129,560
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 5.81 3.79 4.11 7.40 1.51 2.77 1.46 25.87%
EPS 0.37 0.41 0.40 0.26 0.06 0.67 0.33 1.92%
DPS 0.00 0.00 0.65 0.22 0.94 1.54 0.77 -
NAPS 0.1627 0.153 0.147 0.144 0.1684 0.1259 0.0801 12.53%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.75 0.38 0.35 0.47 0.80 1.37 1.99 -
P/RPS 3.72 2.89 2.45 1.84 15.22 9.51 20.51 -24.75%
P/EPS 57.69 26.76 25.13 51.65 363.64 39.60 90.87 -7.28%
EY 1.73 3.74 3.98 1.94 0.27 2.53 1.10 7.83%
DY 0.00 0.00 6.43 1.60 4.06 5.84 2.56 -
P/NAPS 1.33 0.72 0.69 0.95 1.37 2.09 3.73 -15.78%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/05/10 29/05/09 29/05/08 18/05/07 24/05/06 30/05/05 28/05/04 -
Price 0.69 0.62 0.40 0.44 0.72 0.89 1.42 -
P/RPS 3.43 4.72 2.80 1.72 13.69 6.18 14.64 -21.47%
P/EPS 53.08 43.66 28.72 48.35 327.27 25.72 64.84 -3.27%
EY 1.88 2.29 3.48 2.07 0.31 3.89 1.54 3.37%
DY 0.00 0.00 5.63 1.70 4.51 8.99 3.59 -
P/NAPS 1.22 1.17 0.78 0.89 1.23 1.36 2.66 -12.17%

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