[HEXZA] YoY Quarter Result on 31-Oct-2003 [#3]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
31-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- 14.35%
YoY- 40.26%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/03/07 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 44,616 26,697 32,233 32,745 25,081 26,871 30,555 5.23%
PBT 7,516 1,837 2,830 2,168 1,777 3,106 3,467 10.99%
Tax -1,375 -468 -759 -670 -709 -597 -1,719 -2.96%
NP 6,141 1,369 2,071 1,498 1,068 2,509 1,748 18.45%
-
NP to SH 5,867 1,238 2,071 1,498 1,068 2,509 1,748 17.72%
-
Tax Rate 18.29% 25.48% 26.82% 30.90% 39.90% 19.22% 49.58% -
Total Cost 38,475 25,328 30,162 31,247 24,013 24,362 28,807 3.97%
-
Net Worth 176,010 156,039 128,633 121,632 121,897 112,077 0 -
Dividend
31/03/08 31/03/07 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 176,010 156,039 128,633 121,632 121,897 112,077 0 -
NOSH 130,377 128,958 128,633 128,034 128,313 127,360 124,857 0.58%
Ratio Analysis
31/03/08 31/03/07 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 13.76% 5.13% 6.43% 4.57% 4.26% 9.34% 5.72% -
ROE 3.33% 0.79% 1.61% 1.23% 0.88% 2.24% 0.00% -
Per Share
31/03/08 31/03/07 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 34.22 20.70 25.06 25.58 19.55 21.10 24.47 4.62%
EPS 4.50 0.96 1.61 1.17 0.83 1.97 1.40 17.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.21 1.00 0.95 0.95 0.88 0.00 -
Adjusted Per Share Value based on latest NOSH - 128,034
31/03/08 31/03/07 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 22.27 13.32 16.09 16.34 12.52 13.41 15.25 5.23%
EPS 2.93 0.62 1.03 0.75 0.53 1.25 0.87 17.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8784 0.7787 0.6419 0.607 0.6083 0.5593 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/03/08 30/03/07 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 -
Price 0.62 0.67 0.47 0.61 0.56 0.62 0.71 -
P/RPS 1.81 0.00 1.88 2.39 2.86 2.94 2.90 -6.15%
P/EPS 13.78 0.00 29.19 52.14 67.28 31.47 50.71 -16.10%
EY 7.26 0.00 3.43 1.92 1.49 3.18 1.97 19.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.67 0.47 0.64 0.59 0.70 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 30/05/08 04/05/07 30/12/04 31/12/03 31/12/02 23/11/01 04/12/00 -
Price 0.69 0.69 0.53 0.56 0.54 0.67 0.70 -
P/RPS 2.02 0.00 2.12 2.19 2.76 3.18 2.86 -4.57%
P/EPS 15.33 0.00 32.92 47.86 64.88 34.01 50.00 -14.72%
EY 6.52 0.00 3.04 2.09 1.54 2.94 2.00 17.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.69 0.53 0.59 0.57 0.76 0.00 -

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