[HEXTECH] YoY Quarter Result on 31-Mar-2013 [#4]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 31.08%
YoY- 219.55%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 31,754 29,268 27,884 21,923 25,576 21,796 23,898 4.84%
PBT 3,566 -8,564 1,439 3,628 -1,041 -380 -5,741 -
Tax -227 -424 -167 -358 -1,696 -767 -695 -16.99%
NP 3,339 -8,988 1,272 3,270 -2,737 -1,147 -6,436 -
-
NP to SH 3,300 -9,034 1,240 3,260 -2,727 -1,210 -6,518 -
-
Tax Rate 6.37% - 11.61% 9.87% - - - -
Total Cost 28,415 38,256 26,612 18,653 28,313 22,943 30,334 -1.08%
-
Net Worth 118,555 101,180 100,153 87,492 75,541 90,899 91,227 4.45%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - 3,601 -
Div Payout % - - - - - - 0.00% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 118,555 101,180 100,153 87,492 75,541 90,899 91,227 4.45%
NOSH 122,222 120,453 119,230 119,852 119,907 119,603 120,036 0.30%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 10.52% -30.71% 4.56% 14.92% -10.70% -5.26% -26.93% -
ROE 2.78% -8.93% 1.24% 3.73% -3.61% -1.33% -7.14% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 25.98 24.30 23.39 18.29 21.33 18.22 19.91 4.53%
EPS 2.70 -7.50 1.04 2.72 -2.17 -1.01 -5.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 0.97 0.84 0.84 0.73 0.63 0.76 0.76 4.14%
Adjusted Per Share Value based on latest NOSH - 119,852
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 1.54 1.42 1.35 1.07 1.24 1.06 1.16 4.83%
EPS 0.16 -0.44 0.06 0.16 -0.13 -0.06 -0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.17 -
NAPS 0.0576 0.0492 0.0487 0.0425 0.0367 0.0442 0.0443 4.46%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.78 0.85 0.73 0.41 0.41 0.45 0.56 -
P/RPS 3.00 3.50 3.12 2.24 1.92 2.47 2.81 1.09%
P/EPS 28.89 -11.33 70.19 15.07 -18.03 -44.48 -10.31 -
EY 3.46 -8.82 1.42 6.63 -5.55 -2.25 -9.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.36 -
P/NAPS 0.80 1.01 0.87 0.56 0.65 0.59 0.74 1.30%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 26/05/15 28/05/14 28/05/13 25/05/12 25/05/11 25/05/10 -
Price 0.77 0.975 0.775 0.50 0.42 0.41 0.54 -
P/RPS 2.96 4.01 3.31 2.73 1.97 2.25 2.71 1.48%
P/EPS 28.52 -13.00 74.52 18.38 -18.47 -40.53 -9.94 -
EY 3.51 -7.69 1.34 5.44 -5.41 -2.47 -10.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.56 -
P/NAPS 0.79 1.16 0.92 0.68 0.67 0.54 0.71 1.79%

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