[HEXZA] YoY Quarter Result on 30-Sep-2010 [#1]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
19-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 25.67%
YoY- -39.47%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 31,440 31,335 35,485 38,687 39,591 61,133 44,423 -5.59%
PBT 1,193 399 1,822 4,459 6,416 8,508 8,096 -27.30%
Tax -166 312 -270 -995 -1,221 -1,705 -1,362 -29.56%
NP 1,027 711 1,552 3,464 5,195 6,803 6,734 -26.88%
-
NP to SH 1,020 672 1,269 2,942 4,860 6,446 6,349 -26.24%
-
Tax Rate 13.91% -78.20% 14.82% 22.31% 19.03% 20.04% 16.82% -
Total Cost 30,413 30,624 33,933 35,223 34,396 54,330 37,689 -3.50%
-
Net Worth 214,406 214,406 211,499 203,978 192,374 189,433 169,738 3.96%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 214,406 214,406 211,499 203,978 192,374 189,433 169,738 3.96%
NOSH 200,380 200,380 211,499 196,133 202,499 131,551 129,571 7.52%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 3.27% 2.27% 4.37% 8.95% 13.12% 11.13% 15.16% -
ROE 0.48% 0.31% 0.60% 1.44% 2.53% 3.40% 3.74% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 15.69 15.64 16.78 19.72 19.55 46.47 34.28 -12.20%
EPS 0.50 0.30 0.60 1.50 2.40 4.90 4.90 -31.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.07 1.00 1.04 0.95 1.44 1.31 -3.31%
Adjusted Per Share Value based on latest NOSH - 196,133
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 15.69 15.64 17.71 19.31 19.76 30.51 22.17 -5.59%
EPS 0.50 0.30 0.63 1.47 2.43 3.22 3.17 -26.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.07 1.0555 1.018 0.9601 0.9454 0.8471 3.96%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.61 0.60 0.57 0.62 0.57 0.71 0.77 -
P/RPS 3.89 3.84 3.40 3.14 2.92 1.53 2.25 9.54%
P/EPS 119.84 178.91 95.00 41.33 23.75 14.49 15.71 40.26%
EY 0.83 0.56 1.05 2.42 4.21 6.90 6.36 -28.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.56 0.57 0.60 0.60 0.49 0.59 -0.57%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 08/11/13 26/11/12 25/11/11 19/11/10 20/11/09 21/11/08 28/11/07 -
Price 0.78 0.63 0.65 0.69 0.63 0.69 0.70 -
P/RPS 4.97 4.03 3.87 3.50 3.22 1.48 2.04 15.98%
P/EPS 153.23 187.86 108.33 46.00 26.25 14.08 14.29 48.44%
EY 0.65 0.53 0.92 2.17 3.81 7.10 7.00 -32.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.59 0.65 0.66 0.66 0.48 0.53 5.47%

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