[HEXTECH] YoY TTM Result on 30-Jun-2010 [#1]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- -55.9%
YoY- -132.17%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 106,135 105,347 93,955 105,138 99,782 131,080 30,127 23.32%
PBT 17,386 -10,131 8,333 -1,217 11,642 19,632 5,377 21.58%
Tax -1,901 -3,193 -1,724 -1,407 -848 -1,717 -441 27.54%
NP 15,485 -13,324 6,609 -2,624 10,794 17,915 4,936 20.97%
-
NP to SH 15,397 -14,694 4,544 -3,472 10,794 17,915 4,936 20.85%
-
Tax Rate 10.93% - 20.69% - 7.28% 8.75% 8.20% -
Total Cost 90,650 118,671 87,346 107,762 88,988 113,165 25,191 23.76%
-
Net Worth 94,591 79,241 93,479 93,599 100,695 97,220 55,963 9.13%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - 3,601 10,802 6,005 - -
Div Payout % - - - 0.00% 100.08% 33.52% - -
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 94,591 79,241 93,479 93,599 100,695 97,220 55,963 9.13%
NOSH 119,735 120,062 119,845 119,999 119,875 120,025 27,981 27.38%
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 14.59% -12.65% 7.03% -2.50% 10.82% 13.67% 16.38% -
ROE 16.28% -18.54% 4.86% -3.71% 10.72% 18.43% 8.82% -
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 88.64 87.74 78.40 87.62 83.24 109.21 107.67 -3.18%
EPS 12.86 -12.24 3.79 -2.89 9.00 14.93 17.64 -5.12%
DPS 0.00 0.00 0.00 3.00 9.00 5.00 0.00 -
NAPS 0.79 0.66 0.78 0.78 0.84 0.81 2.00 -14.33%
Adjusted Per Share Value based on latest NOSH - 119,999
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 5.16 5.12 4.56 5.11 4.85 6.37 1.46 23.39%
EPS 0.75 -0.71 0.22 -0.17 0.52 0.87 0.24 20.89%
DPS 0.00 0.00 0.00 0.17 0.52 0.29 0.00 -
NAPS 0.046 0.0385 0.0454 0.0455 0.0489 0.0472 0.0272 9.14%
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 - -
Price 0.545 0.38 0.34 0.53 0.56 0.73 0.00 -
P/RPS 0.61 0.43 0.43 0.60 0.67 0.67 0.00 -
P/EPS 4.24 -3.10 8.97 -18.32 6.22 4.89 0.00 -
EY 23.59 -32.21 11.15 -5.46 16.08 20.45 0.00 -
DY 0.00 0.00 0.00 5.66 16.07 6.85 0.00 -
P/NAPS 0.69 0.58 0.44 0.68 0.67 0.90 0.00 -
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 27/08/13 28/08/12 23/08/11 25/08/10 26/08/09 29/08/08 - -
Price 0.565 0.38 0.37 0.51 0.69 0.80 0.00 -
P/RPS 0.64 0.43 0.47 0.58 0.83 0.73 0.00 -
P/EPS 4.39 -3.10 9.76 -17.63 7.66 5.36 0.00 -
EY 22.76 -32.21 10.25 -5.67 13.05 18.66 0.00 -
DY 0.00 0.00 0.00 5.88 13.04 6.25 0.00 -
P/NAPS 0.72 0.58 0.47 0.65 0.82 0.99 0.00 -

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