[HEXTAR] YoY TTM Result on 30-Jun-2013 [#3]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Jun-2013 [#3]
Profit Trend
QoQ- -6.74%
YoY- -18.93%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 77,102 50,908 94,538 95,532 103,689 99,334 89,118 -2.28%
PBT -4,298 1,309 3,080 4,347 5,150 5,916 5,250 -
Tax 343 -591 -961 -973 -988 -1,671 -1,228 -
NP -3,955 718 2,119 3,374 4,162 4,245 4,022 -
-
NP to SH -3,963 718 2,119 3,374 4,162 4,245 4,022 -
-
Tax Rate - 45.15% 31.20% 22.38% 19.18% 28.25% 23.39% -
Total Cost 81,057 50,190 92,419 92,158 99,527 95,089 85,096 -0.77%
-
Net Worth 104,913 95,873 89,999 89,167 89,737 78,526 76,923 5.08%
Dividend
30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 104,913 95,873 89,999 89,167 89,737 78,526 76,923 5.08%
NOSH 106,000 104,210 99,999 100,188 80,122 80,129 80,128 4.57%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -5.13% 1.41% 2.24% 3.53% 4.01% 4.27% 4.51% -
ROE -3.78% 0.75% 2.35% 3.78% 4.64% 5.41% 5.23% -
Per Share
30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 72.76 48.85 94.54 95.35 129.41 123.97 111.22 -6.55%
EPS -3.74 0.69 2.12 3.37 5.19 5.30 5.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.92 0.90 0.89 1.12 0.98 0.96 0.49%
Adjusted Per Share Value based on latest NOSH - 100,188
30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 1.97 1.30 2.42 2.44 2.65 2.54 2.28 -2.30%
EPS -0.10 0.02 0.05 0.09 0.11 0.11 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0268 0.0245 0.023 0.0228 0.023 0.0201 0.0197 5.04%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/09/16 30/09/15 30/09/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.39 0.515 0.795 0.625 0.52 0.47 0.46 -
P/RPS 0.54 1.05 0.84 0.66 0.40 0.38 0.41 4.49%
P/EPS -10.43 74.75 37.52 18.56 10.01 8.87 9.16 -
EY -9.59 1.34 2.67 5.39 9.99 11.27 10.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.56 0.88 0.70 0.46 0.48 0.48 -3.26%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/11/16 30/11/15 01/12/14 28/08/13 29/08/12 24/08/11 27/08/10 -
Price 0.305 0.555 0.75 0.615 0.64 0.45 0.60 -
P/RPS 0.42 1.14 0.79 0.64 0.49 0.36 0.54 -3.93%
P/EPS -8.16 80.55 35.39 18.26 12.32 8.49 11.95 -
EY -12.26 1.24 2.83 5.48 8.12 11.77 8.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.60 0.83 0.69 0.57 0.46 0.63 -10.71%

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