[HEXTAR] YoY Quarter Result on 30-Sep-2015 [#3]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -65.57%
YoY- -45.0%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 CAGR
Revenue 18,725 18,552 21,029 22,885 23,187 24,529 27,457 -5.93%
PBT 843 -605 385 412 536 1,413 1,395 -7.73%
Tax -610 -230 -98 -214 -176 -351 -89 36.03%
NP 233 -835 287 198 360 1,062 1,306 -24.08%
-
NP to SH 233 -835 279 198 360 1,062 1,306 -24.08%
-
Tax Rate 72.36% - 25.45% 51.94% 32.84% 24.84% 6.38% -
Total Cost 18,492 19,387 20,742 22,687 22,827 23,467 26,151 -5.38%
-
Net Worth 68,882 77,360 104,913 95,873 89,999 89,167 89,737 -4.14%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 CAGR
Net Worth 68,882 77,360 104,913 95,873 89,999 89,167 89,737 -4.14%
NOSH 106,000 106,000 106,000 104,210 99,999 100,188 80,122 4.57%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 CAGR
NP Margin 1.24% -4.50% 1.36% 0.87% 1.55% 4.33% 4.76% -
ROE 0.34% -1.08% 0.27% 0.21% 0.40% 1.19% 1.46% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 CAGR
RPS 17.67 17.51 19.84 21.96 23.19 24.48 34.27 -10.04%
EPS 0.22 -0.79 0.27 0.19 0.36 1.06 1.63 -27.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.73 0.99 0.92 0.90 0.89 1.12 -8.33%
Adjusted Per Share Value based on latest NOSH - 104,210
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 CAGR
RPS 0.48 0.47 0.54 0.59 0.59 0.63 0.70 -5.85%
EPS 0.01 -0.02 0.01 0.01 0.01 0.03 0.03 -16.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0176 0.0198 0.0268 0.0245 0.023 0.0228 0.023 -4.18%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 28/06/13 29/06/12 -
Price 0.79 0.845 0.39 0.515 0.795 0.625 0.52 -
P/RPS 4.47 4.83 1.97 2.35 3.43 2.55 1.52 18.82%
P/EPS 359.31 -107.24 148.13 271.05 220.83 58.96 31.90 47.27%
EY 0.28 -0.93 0.68 0.37 0.45 1.70 3.13 -32.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.16 0.39 0.56 0.88 0.70 0.46 16.87%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 CAGR
Date 23/11/18 20/11/17 29/11/16 30/11/15 01/12/14 28/08/13 29/08/12 -
Price 0.75 0.855 0.305 0.555 0.75 0.615 0.64 -
P/RPS 4.24 4.88 1.54 2.53 3.23 2.51 1.87 13.98%
P/EPS 341.11 -108.51 115.85 292.11 208.33 58.02 39.26 41.29%
EY 0.29 -0.92 0.86 0.34 0.48 1.72 2.55 -29.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.17 0.31 0.60 0.83 0.69 0.57 11.87%

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