[HEXCARE] YoY Quarter Result on 30-Jun-2004 [#2]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
05-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 11.47%
YoY- 42.86%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 35,989 28,417 34,183 28,579 27,324 19,249 20,488 9.83%
PBT -1,686 2,109 4,100 3,528 2,578 2,758 3,456 -
Tax 172 -818 -601 -865 -714 -817 -1,029 -
NP -1,514 1,291 3,499 2,663 1,864 1,941 2,427 -
-
NP to SH -923 1,238 3,457 2,663 1,864 1,941 2,427 -
-
Tax Rate - 38.79% 14.66% 24.52% 27.70% 29.62% 29.77% -
Total Cost 37,503 27,126 30,684 25,916 25,460 17,308 18,061 12.94%
-
Net Worth 93,891 105,778 87,105 72,009 68,464 65,562 65,875 6.08%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - 6,805 - - - - -
Div Payout % - - 196.85% - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 93,891 105,778 87,105 72,009 68,464 65,562 65,875 6.08%
NOSH 79,568 78,354 68,051 45,289 44,170 43,133 43,339 10.65%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin -4.21% 4.54% 10.24% 9.32% 6.82% 10.08% 11.85% -
ROE -0.98% 1.17% 3.97% 3.70% 2.72% 2.96% 3.68% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 45.23 36.27 50.23 63.10 61.86 44.63 47.27 -0.73%
EPS -1.16 1.58 5.08 5.88 4.22 4.50 5.60 -
DPS 0.00 0.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.35 1.28 1.59 1.55 1.52 1.52 -4.13%
Adjusted Per Share Value based on latest NOSH - 45,289
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 3.55 2.80 3.37 2.82 2.69 1.90 2.02 9.84%
EPS -0.09 0.12 0.34 0.26 0.18 0.19 0.24 -
DPS 0.00 0.00 0.67 0.00 0.00 0.00 0.00 -
NAPS 0.0925 0.1042 0.0858 0.0709 0.0675 0.0646 0.0649 6.08%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.89 0.99 0.95 1.07 0.92 1.07 0.96 -
P/RPS 1.97 2.73 1.89 1.70 1.49 2.40 2.03 -0.49%
P/EPS -76.72 62.66 18.70 18.20 21.80 23.78 17.14 -
EY -1.30 1.60 5.35 5.50 4.59 4.21 5.83 -
DY 0.00 0.00 10.53 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.73 0.74 0.67 0.59 0.70 0.63 2.94%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 30/08/07 18/08/06 22/07/05 05/08/04 31/07/03 31/07/02 09/08/01 -
Price 0.68 0.96 0.96 1.08 1.00 1.09 0.92 -
P/RPS 1.50 2.65 1.91 1.71 1.62 2.44 1.95 -4.27%
P/EPS -58.62 60.76 18.90 18.37 23.70 24.22 16.43 -
EY -1.71 1.65 5.29 5.44 4.22 4.13 6.09 -
DY 0.00 0.00 10.42 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.71 0.75 0.68 0.65 0.72 0.61 -0.83%

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