Highlights

[HEXZA] QoQ Quarter Result on 2011-06-30 [#4]

Stock [HEXZA]: HEXZA CORPORATION BHD
Announcement Date 26-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 30-Jun-2011  [#4]
Profit Trend QoQ -     433.33%    YoY -     127.60%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 37,196 38,539 35,485 34,085 34,930 39,084 38,687 -2.58%
  QoQ % -3.48% 8.61% 4.11% -2.42% -10.63% 1.03% -
  Horiz. % 96.15% 99.62% 91.72% 88.10% 90.29% 101.03% 100.00%
PBT 2,046 2,885 1,822 6,027 1,690 4,092 4,459 -40.48%
  QoQ % -29.08% 58.34% -69.77% 256.63% -58.70% -8.23% -
  Horiz. % 45.88% 64.70% 40.86% 135.16% 37.90% 91.77% 100.00%
Tax -865 -523 -270 -362 -494 -981 -995 -8.90%
  QoQ % -65.39% -93.70% 25.41% 26.72% 49.64% 1.41% -
  Horiz. % 86.93% 52.56% 27.14% 36.38% 49.65% 98.59% 100.00%
NP 1,181 2,362 1,552 5,665 1,196 3,111 3,464 -51.16%
  QoQ % -50.00% 52.19% -72.60% 373.66% -61.56% -10.19% -
  Horiz. % 34.09% 68.19% 44.80% 163.54% 34.53% 89.81% 100.00%
NP to SH 1,025 2,177 1,269 5,328 999 2,835 2,942 -50.46%
  QoQ % -52.92% 71.55% -76.18% 433.33% -64.76% -3.64% -
  Horiz. % 34.84% 74.00% 43.13% 181.10% 33.96% 96.36% 100.00%
Tax Rate 42.28 % 18.13 % 14.82 % 6.01 % 29.23 % 23.97 % 22.31 % 53.08%
  QoQ % 133.20% 22.33% 146.59% -79.44% 21.94% 7.44% -
  Horiz. % 189.51% 81.26% 66.43% 26.94% 131.02% 107.44% 100.00%
Total Cost 36,015 36,177 33,933 28,420 33,734 35,973 35,223 1.49%
  QoQ % -0.45% 6.61% 19.40% -15.75% -6.22% 2.13% -
  Horiz. % 102.25% 102.71% 96.34% 80.69% 95.77% 102.13% 100.00%
Net Worth 207,049 195,929 211,499 205,226 205,793 208,574 203,978 1.00%
  QoQ % 5.68% -7.36% 3.06% -0.28% -1.33% 2.25% -
  Horiz. % 101.51% 96.05% 103.69% 100.61% 100.89% 102.25% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - 7,893 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 148.15 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 207,049 195,929 211,499 205,226 205,793 208,574 203,978 1.00%
  QoQ % 5.68% -7.36% 3.06% -0.28% -1.33% 2.25% -
  Horiz. % 101.51% 96.05% 103.69% 100.61% 100.89% 102.25% 100.00%
NOSH 205,000 197,909 211,499 197,333 199,800 202,500 196,133 2.99%
  QoQ % 3.58% -6.43% 7.18% -1.23% -1.33% 3.25% -
  Horiz. % 104.52% 100.91% 107.83% 100.61% 101.87% 103.25% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 3.18 % 6.13 % 4.37 % 16.62 % 3.42 % 7.96 % 8.95 % -49.80%
  QoQ % -48.12% 40.27% -73.71% 385.96% -57.04% -11.06% -
  Horiz. % 35.53% 68.49% 48.83% 185.70% 38.21% 88.94% 100.00%
ROE 0.50 % 1.11 % 0.60 % 2.60 % 0.49 % 1.36 % 1.44 % -50.57%
  QoQ % -54.95% 85.00% -76.92% 430.61% -63.97% -5.56% -
  Horiz. % 34.72% 77.08% 41.67% 180.56% 34.03% 94.44% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 18.14 19.47 16.78 17.27 17.48 19.30 19.72 -5.41%
  QoQ % -6.83% 16.03% -2.84% -1.20% -9.43% -2.13% -
  Horiz. % 91.99% 98.73% 85.09% 87.58% 88.64% 97.87% 100.00%
EPS 0.50 1.10 0.60 2.70 0.50 1.40 1.50 -51.89%
  QoQ % -54.55% 83.33% -77.78% 440.00% -64.29% -6.67% -
  Horiz. % 33.33% 73.33% 40.00% 180.00% 33.33% 93.33% 100.00%
DPS 0.00 0.00 0.00 4.00 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 1.0100 0.9900 1.0000 1.0400 1.0300 1.0300 1.0400 -1.93%
  QoQ % 2.02% -1.00% -3.85% 0.97% 0.00% -0.96% -
  Horiz. % 97.12% 95.19% 96.15% 100.00% 99.04% 99.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 200,380
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 18.56 19.23 17.71 17.01 17.43 19.50 19.31 -2.60%
  QoQ % -3.48% 8.58% 4.12% -2.41% -10.62% 0.98% -
  Horiz. % 96.12% 99.59% 91.71% 88.09% 90.26% 100.98% 100.00%
EPS 0.51 1.09 0.63 2.66 0.50 1.41 1.47 -50.59%
  QoQ % -53.21% 73.02% -76.32% 432.00% -64.54% -4.08% -
  Horiz. % 34.69% 74.15% 42.86% 180.95% 34.01% 95.92% 100.00%
DPS 0.00 0.00 0.00 3.94 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 1.0333 0.9778 1.0555 1.0242 1.0270 1.0409 1.0180 1.00%
  QoQ % 5.68% -7.36% 3.06% -0.27% -1.34% 2.25% -
  Horiz. % 101.50% 96.05% 103.68% 100.61% 100.88% 102.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.6100 0.5600 0.5700 0.6000 0.6200 0.6200 0.6200 -
P/RPS 3.36 2.88 3.40 3.47 3.55 3.21 3.14 4.61%
  QoQ % 16.67% -15.29% -2.02% -2.25% 10.59% 2.23% -
  Horiz. % 107.01% 91.72% 108.28% 110.51% 113.06% 102.23% 100.00%
P/EPS 122.00 50.91 95.00 22.22 124.00 44.29 41.33 105.64%
  QoQ % 139.64% -46.41% 327.54% -82.08% 179.97% 7.16% -
  Horiz. % 295.19% 123.18% 229.86% 53.76% 300.02% 107.16% 100.00%
EY 0.82 1.96 1.05 4.50 0.81 2.26 2.42 -51.36%
  QoQ % -58.16% 86.67% -76.67% 455.56% -64.16% -6.61% -
  Horiz. % 33.88% 80.99% 43.39% 185.95% 33.47% 93.39% 100.00%
DY 0.00 0.00 0.00 6.67 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 0.60 0.57 0.57 0.58 0.60 0.60 0.60 -
  QoQ % 5.26% 0.00% -1.72% -3.33% 0.00% 0.00% -
  Horiz. % 100.00% 95.00% 95.00% 96.67% 100.00% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 22/05/12 21/02/12 25/11/11 26/08/11 26/05/11 24/02/11 19/11/10 -
Price 0.5800 0.6200 0.6500 0.5600 0.6800 0.6100 0.6900 -
P/RPS 3.20 3.18 3.87 3.24 3.89 3.16 3.50 -5.79%
  QoQ % 0.63% -17.83% 19.44% -16.71% 23.10% -9.71% -
  Horiz. % 91.43% 90.86% 110.57% 92.57% 111.14% 90.29% 100.00%
P/EPS 116.00 56.36 108.33 20.74 136.00 43.57 46.00 85.16%
  QoQ % 105.82% -47.97% 422.32% -84.75% 212.14% -5.28% -
  Horiz. % 252.17% 122.52% 235.50% 45.09% 295.65% 94.72% 100.00%
EY 0.86 1.77 0.92 4.82 0.74 2.30 2.17 -46.02%
  QoQ % -51.41% 92.39% -80.91% 551.35% -67.83% 5.99% -
  Horiz. % 39.63% 81.57% 42.40% 222.12% 34.10% 105.99% 100.00%
DY 0.00 0.00 0.00 7.14 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 0.57 0.63 0.65 0.54 0.66 0.59 0.66 -9.30%
  QoQ % -9.52% -3.08% 20.37% -18.18% 11.86% -10.61% -
  Horiz. % 86.36% 95.45% 98.48% 81.82% 100.00% 89.39% 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.
 


 

139  205  404  1065 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER 0.06-0.005 
 IRIS 0.18+0.01 
 DNEX-WD 0.30-0.005 
 DNEX 0.5950.00 
 NEXGRAM 0.0450.00 
 SKH 0.13+0.01 
 SENERGY 1.570.00 
 COMPUGT 0.0350.00 
 DRBHCOMC26 0.17+0.005 
 DRBHCOM 1.77+0.02 
Partners & Brokers