[HEXCARE] YoY Quarter Result on 30-Jun-2010 [#2]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
18-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -60.25%
YoY- -48.38%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 77,672 101,056 96,819 85,804 73,502 63,431 35,989 13.66%
PBT 523 6,827 2,512 2,466 6,004 2,601 -1,686 -
Tax -255 -644 -686 -328 -1,135 -913 172 -
NP 268 6,183 1,826 2,138 4,869 1,688 -1,514 -
-
NP to SH 268 6,183 2,113 1,502 2,910 1,629 -923 -
-
Tax Rate 48.76% 9.43% 27.31% 13.30% 18.90% 35.10% - -
Total Cost 77,404 94,873 94,993 83,666 68,633 61,743 37,503 12.82%
-
Net Worth 180,900 171,190 148,916 198,514 80,595 136,677 93,891 11.53%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 180,900 171,190 148,916 198,514 80,595 136,677 93,891 11.53%
NOSH 223,333 201,400 201,238 198,514 80,595 79,463 79,568 18.75%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 0.35% 6.12% 1.89% 2.49% 6.62% 2.66% -4.21% -
ROE 0.15% 3.61% 1.42% 0.76% 3.61% 1.19% -0.98% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 34.78 50.18 48.11 43.22 91.20 79.82 45.23 -4.28%
EPS 0.12 3.07 1.05 0.75 3.61 2.05 -1.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.85 0.74 1.00 1.00 1.72 1.18 -6.07%
Adjusted Per Share Value based on latest NOSH - 198,514
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 7.65 9.96 9.54 8.45 7.24 6.25 3.55 13.63%
EPS 0.03 0.61 0.21 0.15 0.29 0.16 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1782 0.1687 0.1467 0.1956 0.0794 0.1347 0.0925 11.53%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.735 0.73 0.76 1.05 0.83 0.60 0.89 -
P/RPS 2.11 1.45 1.58 2.43 0.91 0.75 1.97 1.14%
P/EPS 612.50 23.78 72.38 138.78 22.99 29.27 -76.72 -
EY 0.16 4.21 1.38 0.72 4.35 3.42 -1.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.86 1.03 1.05 0.83 0.35 0.75 3.27%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 26/08/13 08/08/12 19/08/11 18/08/10 13/08/09 29/08/08 30/08/07 -
Price 0.815 0.69 0.65 0.98 0.94 0.53 0.68 -
P/RPS 2.34 1.38 1.35 2.27 1.03 0.66 1.50 7.68%
P/EPS 679.17 22.48 61.90 129.52 26.03 25.85 -58.62 -
EY 0.15 4.45 1.62 0.77 3.84 3.87 -1.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.81 0.88 0.98 0.94 0.31 0.58 9.67%

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