Highlights

[HEXZA] QoQ Quarter Result on 2008-06-30 [#4]

Stock [HEXZA]: HEXZA CORPORATION BHD
Announcement Date 29-Aug-2008
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2008
Quarter 30-Jun-2008  [#4]
Profit Trend QoQ -     -10.01%    YoY -     105.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 32,426 37,463 61,133 49,860 44,616 38,165 44,423 -18.92%
  QoQ % -13.45% -38.72% 22.61% 11.75% 16.90% -14.09% -
  Horiz. % 72.99% 84.33% 137.62% 112.24% 100.43% 85.91% 100.00%
PBT 2,610 -6,456 8,508 6,416 7,516 5,851 8,096 -52.95%
  QoQ % 140.43% -175.88% 32.61% -14.64% 28.46% -27.73% -
  Horiz. % 32.24% -79.74% 105.09% 79.25% 92.84% 72.27% 100.00%
Tax -480 556 -1,705 -921 -1,375 -1,059 -1,362 -50.07%
  QoQ % -186.33% 132.61% -85.12% 33.02% -29.84% 22.25% -
  Horiz. % 35.24% -40.82% 125.18% 67.62% 100.95% 77.75% 100.00%
NP 2,130 -5,900 6,803 5,495 6,141 4,792 6,734 -53.54%
  QoQ % 136.10% -186.73% 23.80% -10.52% 28.15% -28.84% -
  Horiz. % 31.63% -87.62% 101.02% 81.60% 91.19% 71.16% 100.00%
NP to SH 1,825 -5,130 6,446 5,280 5,867 4,565 6,349 -56.41%
  QoQ % 135.58% -179.58% 22.08% -10.01% 28.52% -28.10% -
  Horiz. % 28.74% -80.80% 101.53% 83.16% 92.41% 71.90% 100.00%
Tax Rate 18.39 % - % 20.04 % 14.35 % 18.29 % 18.10 % 16.82 % 6.12%
  QoQ % 0.00% 0.00% 39.65% -21.54% 1.05% 7.61% -
  Horiz. % 109.33% 0.00% 119.14% 85.32% 108.74% 107.61% 100.00%
Total Cost 30,296 43,363 54,330 44,365 38,475 33,373 37,689 -13.54%
  QoQ % -30.13% -20.19% 22.46% 15.31% 15.29% -11.45% -
  Horiz. % 80.38% 115.05% 144.15% 117.71% 102.09% 88.55% 100.00%
Net Worth 184,527 139,909 189,433 183,479 176,010 170,861 169,738 5.72%
  QoQ % 31.89% -26.14% 3.24% 4.24% 3.01% 0.66% -
  Horiz. % 108.71% 82.43% 111.60% 108.10% 103.69% 100.66% 100.00%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - 3,960 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 75.00 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 184,527 139,909 189,433 183,479 176,010 170,861 169,738 5.72%
  QoQ % 31.89% -26.14% 3.24% 4.24% 3.01% 0.66% -
  Horiz. % 108.71% 82.43% 111.60% 108.10% 103.69% 100.66% 100.00%
NOSH 202,777 155,454 131,551 132,000 130,377 130,428 129,571 34.76%
  QoQ % 30.44% 18.17% -0.34% 1.24% -0.04% 0.66% -
  Horiz. % 156.50% 119.98% 101.53% 101.87% 100.62% 100.66% 100.00%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 6.57 % -15.75 % 11.13 % 11.02 % 13.76 % 12.56 % 15.16 % -42.70%
  QoQ % 141.71% -241.51% 1.00% -19.91% 9.55% -17.15% -
  Horiz. % 43.34% -103.89% 73.42% 72.69% 90.77% 82.85% 100.00%
ROE 0.99 % -3.67 % 3.40 % 2.88 % 3.33 % 2.67 % 3.74 % -58.74%
  QoQ % 126.98% -207.94% 18.06% -13.51% 24.72% -28.61% -
  Horiz. % 26.47% -98.13% 90.91% 77.01% 89.04% 71.39% 100.00%
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 15.99 24.10 46.47 37.77 34.22 29.26 34.28 -39.83%
  QoQ % -33.65% -48.14% 23.03% 10.37% 16.95% -14.64% -
  Horiz. % 46.65% 70.30% 135.56% 110.18% 99.82% 85.36% 100.00%
EPS 0.90 -3.30 4.90 4.00 4.50 3.50 4.90 -67.65%
  QoQ % 127.27% -167.35% 22.50% -11.11% 28.57% -28.57% -
  Horiz. % 18.37% -67.35% 100.00% 81.63% 91.84% 71.43% 100.00%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.9100 0.9000 1.4400 1.3900 1.3500 1.3100 1.3100 -21.55%
  QoQ % 1.11% -37.50% 3.60% 2.96% 3.05% 0.00% -
  Horiz. % 69.47% 68.70% 109.92% 106.11% 103.05% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 201,723
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 16.07 18.57 30.31 24.72 22.12 18.92 22.02 -18.93%
  QoQ % -13.46% -38.73% 22.61% 11.75% 16.91% -14.08% -
  Horiz. % 72.98% 84.33% 137.65% 112.26% 100.45% 85.92% 100.00%
EPS 0.90 -2.54 3.20 2.62 2.91 2.26 3.15 -56.59%
  QoQ % 135.43% -179.38% 22.14% -9.97% 28.76% -28.25% -
  Horiz. % 28.57% -80.63% 101.59% 83.17% 92.38% 71.75% 100.00%
DPS 0.00 0.00 0.00 1.96 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.9148 0.6936 0.9391 0.9096 0.8725 0.8470 0.8414 5.73%
  QoQ % 31.89% -26.14% 3.24% 4.25% 3.01% 0.67% -
  Horiz. % 108.72% 82.43% 111.61% 108.11% 103.70% 100.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.3700 0.4400 0.7100 0.6900 0.6200 0.6900 0.7700 -
P/RPS 2.31 1.83 1.53 1.83 1.81 2.36 2.25 1.77%
  QoQ % 26.23% 19.61% -16.39% 1.10% -23.31% 4.89% -
  Horiz. % 102.67% 81.33% 68.00% 81.33% 80.44% 104.89% 100.00%
P/EPS 41.11 -13.33 14.49 17.25 13.78 19.71 15.71 89.78%
  QoQ % 408.40% -191.99% -16.00% 25.18% -30.09% 25.46% -
  Horiz. % 261.68% -84.85% 92.23% 109.80% 87.71% 125.46% 100.00%
EY 2.43 -7.50 6.90 5.80 7.26 5.07 6.36 -47.32%
  QoQ % 132.40% -208.70% 18.97% -20.11% 43.20% -20.28% -
  Horiz. % 38.21% -117.92% 108.49% 91.19% 114.15% 79.72% 100.00%
DY 0.00 0.00 0.00 4.35 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.41 0.49 0.49 0.50 0.46 0.53 0.59 -21.53%
  QoQ % -16.33% 0.00% -2.00% 8.70% -13.21% -10.17% -
  Horiz. % 69.49% 83.05% 83.05% 84.75% 77.97% 89.83% 100.00%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 29/05/09 27/02/09 21/11/08 29/08/08 30/05/08 21/02/08 28/11/07 -
Price 0.4100 0.4100 0.6900 0.6900 0.6900 0.6600 0.7000 -
P/RPS 2.56 1.70 1.48 1.83 2.02 2.26 2.04 16.33%
  QoQ % 50.59% 14.86% -19.13% -9.41% -10.62% 10.78% -
  Horiz. % 125.49% 83.33% 72.55% 89.71% 99.02% 110.78% 100.00%
P/EPS 45.56 -12.42 14.08 17.25 15.33 18.86 14.29 116.47%
  QoQ % 466.83% -188.21% -18.38% 12.52% -18.72% 31.98% -
  Horiz. % 318.82% -86.91% 98.53% 120.71% 107.28% 131.98% 100.00%
EY 2.20 -8.05 7.10 5.80 6.52 5.30 7.00 -53.74%
  QoQ % 127.33% -213.38% 22.41% -11.04% 23.02% -24.29% -
  Horiz. % 31.43% -115.00% 101.43% 82.86% 93.14% 75.71% 100.00%
DY 0.00 0.00 0.00 4.35 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.45 0.46 0.48 0.50 0.51 0.50 0.53 -10.33%
  QoQ % -2.17% -4.17% -4.00% -1.96% 2.00% -5.66% -
  Horiz. % 84.91% 86.79% 90.57% 94.34% 96.23% 94.34% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

508  320  469  452 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFFICEN 0.50+0.21 
 DATAPRP 0.65+0.03 
 GPACKET 0.36+0.065 
 CUSCAPI-WA 0.185+0.09 
 CUSCAPI 0.315+0.075 
 MPAY 0.275+0.005 
 BORNOIL 0.180.00 
 OCR-PA 0.20-0.02 
 DNEX-WD 0.215+0.005 
 DGSB 0.065+0.01 
Partners & Brokers