[HEXTAR] YoY TTM Result on 30-Jun-2014 [#2]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -4.5%
YoY- -15.09%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 65,617 78,958 51,210 96,389 98,460 103,738 93,727 -5.54%
PBT -25,726 -4,271 1,433 4,134 4,329 6,100 5,163 -
Tax -603 227 -553 -1,269 -711 -1,385 -1,527 -13.80%
NP -26,329 -4,044 880 2,865 3,618 4,715 3,636 -
-
NP to SH -26,337 -4,044 880 2,865 3,618 4,715 3,636 -
-
Tax Rate - - 38.59% 30.70% 16.42% 22.70% 29.58% -
Total Cost 91,946 83,002 50,330 93,524 94,842 99,023 90,091 0.32%
-
Net Worth 78,420 105,075 0 89,709 91,447 81,519 79,406 -0.19%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 78,420 105,075 0 89,709 91,447 81,519 79,406 -0.19%
NOSH 105,973 106,136 106,481 99,677 100,491 79,920 80,208 4.55%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin -40.13% -5.12% 1.72% 2.97% 3.67% 4.55% 3.88% -
ROE -33.58% -3.85% 0.00% 3.19% 3.96% 5.78% 4.58% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 61.92 74.39 48.09 96.70 97.98 129.80 116.85 -9.65%
EPS -24.85 -3.81 0.83 2.87 3.60 5.90 4.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.99 0.00 0.90 0.91 1.02 0.99 -4.54%
Adjusted Per Share Value based on latest NOSH - 99,677
30/06/17 30/06/16 30/06/15 30/06/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 1.68 2.02 1.31 2.47 2.52 2.65 2.40 -5.54%
EPS -0.67 -0.10 0.02 0.07 0.09 0.12 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0201 0.0269 0.00 0.0229 0.0234 0.0208 0.0203 -0.15%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 31/03/13 31/03/12 31/03/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 29/03/13 30/03/12 31/03/11 -
Price 0.925 0.41 0.55 0.91 0.61 0.54 0.46 -
P/RPS 1.49 0.55 1.14 0.94 0.62 0.42 0.39 23.89%
P/EPS -3.72 -10.76 66.55 31.66 16.94 9.15 10.15 -
EY -26.87 -9.29 1.50 3.16 5.90 10.93 9.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.41 0.00 1.01 0.67 0.53 0.46 17.33%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 31/03/13 31/03/12 31/03/11 CAGR
Date 23/08/17 30/08/16 26/08/15 28/08/14 27/05/13 30/05/12 30/05/11 -
Price 0.735 0.455 0.38 0.805 0.62 0.53 0.585 -
P/RPS 1.19 0.61 0.79 0.83 0.63 0.41 0.50 14.86%
P/EPS -2.96 -11.94 45.98 28.01 17.22 8.98 12.90 -
EY -33.81 -8.37 2.17 3.57 5.81 11.13 7.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.46 0.00 0.89 0.68 0.52 0.59 8.62%

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