[HEXTAR] YoY Quarter Result on 30-Sep-2014 [#3]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
01-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -61.17%
YoY- -67.45%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 18,552 21,029 22,885 23,187 24,529 27,457 27,506 -6.09%
PBT -605 385 412 536 1,413 1,395 2,345 -
Tax -230 -98 -214 -176 -351 -89 -486 -11.26%
NP -835 287 198 360 1,062 1,306 1,859 -
-
NP to SH -835 279 198 360 1,062 1,306 1,859 -
-
Tax Rate - 25.45% 51.94% 32.84% 24.84% 6.38% 20.72% -
Total Cost 19,387 20,742 22,687 22,827 23,467 26,151 25,647 -4.37%
-
Net Worth 77,360 104,913 95,873 89,999 89,167 89,737 78,526 -0.23%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 77,360 104,913 95,873 89,999 89,167 89,737 78,526 -0.23%
NOSH 106,000 106,000 104,210 99,999 100,188 80,122 80,129 4.57%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -4.50% 1.36% 0.87% 1.55% 4.33% 4.76% 6.76% -
ROE -1.08% 0.27% 0.21% 0.40% 1.19% 1.46% 2.37% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 17.51 19.84 21.96 23.19 24.48 34.27 34.33 -10.20%
EPS -0.79 0.27 0.19 0.36 1.06 1.63 2.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.99 0.92 0.90 0.89 1.12 0.98 -4.59%
Adjusted Per Share Value based on latest NOSH - 99,999
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 0.47 0.54 0.59 0.59 0.63 0.70 0.70 -6.16%
EPS -0.02 0.01 0.01 0.01 0.03 0.03 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0198 0.0268 0.0245 0.023 0.0228 0.023 0.0201 -0.24%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 28/06/13 29/06/12 30/06/11 -
Price 0.845 0.39 0.515 0.795 0.625 0.52 0.47 -
P/RPS 4.83 1.97 2.35 3.43 2.55 1.52 1.37 22.30%
P/EPS -107.24 148.13 271.05 220.83 58.96 31.90 20.26 -
EY -0.93 0.68 0.37 0.45 1.70 3.13 4.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.39 0.56 0.88 0.70 0.46 0.48 15.14%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 CAGR
Date 20/11/17 29/11/16 30/11/15 01/12/14 28/08/13 29/08/12 24/08/11 -
Price 0.855 0.305 0.555 0.75 0.615 0.64 0.45 -
P/RPS 4.88 1.54 2.53 3.23 2.51 1.87 1.31 23.38%
P/EPS -108.51 115.85 292.11 208.33 58.02 39.26 19.40 -
EY -0.92 0.86 0.34 0.48 1.72 2.55 5.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.31 0.60 0.83 0.69 0.57 0.46 16.08%

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