Highlights

[HEXZA] QoQ Quarter Result on 2007-12-31 [#2]

Stock [HEXZA]: HEXZA CORPORATION BHD
Announcement Date 21-Feb-2008
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2008
Quarter 31-Dec-2007  [#2]
Profit Trend QoQ -     -28.10%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 61,133 49,860 44,616 38,165 44,423 42,345 0 -
  QoQ % 22.61% 11.75% 16.90% -14.09% 4.91% 0.00% -
  Horiz. % 144.37% 117.75% 105.36% 90.13% 104.91% 100.00% -
PBT 8,508 6,416 7,516 5,851 8,096 7,000 0 -
  QoQ % 32.61% -14.64% 28.46% -27.73% 15.66% 0.00% -
  Horiz. % 121.54% 91.66% 107.37% 83.59% 115.66% 100.00% -
Tax -1,705 -921 -1,375 -1,059 -1,362 -627 0 -
  QoQ % -85.12% 33.02% -29.84% 22.25% -117.22% 0.00% -
  Horiz. % 271.93% 146.89% 219.30% 168.90% 217.22% 100.00% -
NP 6,803 5,495 6,141 4,792 6,734 6,373 0 -
  QoQ % 23.80% -10.52% 28.15% -28.84% 5.66% 0.00% -
  Horiz. % 106.75% 86.22% 96.36% 75.19% 105.66% 100.00% -
NP to SH 6,446 5,280 5,867 4,565 6,349 6,107 0 -
  QoQ % 22.08% -10.01% 28.52% -28.10% 3.96% 0.00% -
  Horiz. % 105.55% 86.46% 96.07% 74.75% 103.96% 100.00% -
Tax Rate 20.04 % 14.35 % 18.29 % 18.10 % 16.82 % 8.96 % - % -
  QoQ % 39.65% -21.54% 1.05% 7.61% 87.72% 0.00% -
  Horiz. % 223.66% 160.16% 204.13% 202.01% 187.72% 100.00% -
Total Cost 54,330 44,365 38,475 33,373 37,689 35,972 0 -
  QoQ % 22.46% 15.31% 15.29% -11.45% 4.77% 0.00% -
  Horiz. % 151.03% 123.33% 106.96% 92.77% 104.77% 100.00% -
Net Worth 189,433 183,479 176,010 170,861 169,738 163,719 128,958 29.13%
  QoQ % 3.24% 4.24% 3.01% 0.66% 3.68% 26.96% -
  Horiz. % 146.90% 142.28% 136.49% 132.49% 131.62% 126.96% 100.00%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 3,960 - - - 3,937 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.58% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 75.00 % - % - % - % 64.47 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 116.33% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 189,433 183,479 176,010 170,861 169,738 163,719 128,958 29.13%
  QoQ % 3.24% 4.24% 3.01% 0.66% 3.68% 26.96% -
  Horiz. % 146.90% 142.28% 136.49% 132.49% 131.62% 126.96% 100.00%
NOSH 131,551 132,000 130,377 130,428 129,571 129,936 128,958 1.33%
  QoQ % -0.34% 1.24% -0.04% 0.66% -0.28% 0.76% -
  Horiz. % 102.01% 102.36% 101.10% 101.14% 100.48% 100.76% 100.00%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 11.13 % 11.02 % 13.76 % 12.56 % 15.16 % 15.05 % - % -
  QoQ % 1.00% -19.91% 9.55% -17.15% 0.73% 0.00% -
  Horiz. % 73.95% 73.22% 91.43% 83.46% 100.73% 100.00% -
ROE 3.40 % 2.88 % 3.33 % 2.67 % 3.74 % 3.73 % - % -
  QoQ % 18.06% -13.51% 24.72% -28.61% 0.27% 0.00% -
  Horiz. % 91.15% 77.21% 89.28% 71.58% 100.27% 100.00% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 46.47 37.77 34.22 29.26 34.28 32.59 - -
  QoQ % 23.03% 10.37% 16.95% -14.64% 5.19% 0.00% -
  Horiz. % 142.59% 115.89% 105.00% 89.78% 105.19% 100.00% -
EPS 4.90 4.00 4.50 3.50 4.90 4.70 0.00 -
  QoQ % 22.50% -11.11% 28.57% -28.57% 4.26% 0.00% -
  Horiz. % 104.26% 85.11% 95.74% 74.47% 104.26% 100.00% -
DPS 0.00 3.00 0.00 0.00 0.00 3.03 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.01% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.4400 1.3900 1.3500 1.3100 1.3100 1.2600 1.0000 27.43%
  QoQ % 3.60% 2.96% 3.05% 0.00% 3.97% 26.00% -
  Horiz. % 144.00% 139.00% 135.00% 131.00% 131.00% 126.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 201,723
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 30.31 24.72 22.12 18.92 22.02 20.99 - -
  QoQ % 22.61% 11.75% 16.91% -14.08% 4.91% 0.00% -
  Horiz. % 144.40% 117.77% 105.38% 90.14% 104.91% 100.00% -
EPS 3.20 2.62 2.91 2.26 3.15 3.03 0.00 -
  QoQ % 22.14% -9.97% 28.76% -28.25% 3.96% 0.00% -
  Horiz. % 105.61% 86.47% 96.04% 74.59% 103.96% 100.00% -
DPS 0.00 1.96 0.00 0.00 0.00 1.95 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.51% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.9391 0.9096 0.8725 0.8470 0.8414 0.8116 0.6393 29.13%
  QoQ % 3.24% 4.25% 3.01% 0.67% 3.67% 26.95% -
  Horiz. % 146.90% 142.28% 136.48% 132.49% 131.61% 126.95% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.7100 0.6900 0.6200 0.6900 0.7700 0.8000 0.6700 -
P/RPS 1.53 1.83 1.81 2.36 2.25 2.45 0.00 -
  QoQ % -16.39% 1.10% -23.31% 4.89% -8.16% 0.00% -
  Horiz. % 62.45% 74.69% 73.88% 96.33% 91.84% 100.00% -
P/EPS 14.49 17.25 13.78 19.71 15.71 17.02 0.00 -
  QoQ % -16.00% 25.18% -30.09% 25.46% -7.70% 0.00% -
  Horiz. % 85.14% 101.35% 80.96% 115.80% 92.30% 100.00% -
EY 6.90 5.80 7.26 5.07 6.36 5.87 0.00 -
  QoQ % 18.97% -20.11% 43.20% -20.28% 8.35% 0.00% -
  Horiz. % 117.55% 98.81% 123.68% 86.37% 108.35% 100.00% -
DY 0.00 4.35 0.00 0.00 0.00 3.79 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 114.78% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.49 0.50 0.46 0.53 0.59 0.63 0.67 -18.78%
  QoQ % -2.00% 8.70% -13.21% -10.17% -6.35% -5.97% -
  Horiz. % 73.13% 74.63% 68.66% 79.10% 88.06% 94.03% 100.00%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 21/11/08 29/08/08 30/05/08 21/02/08 28/11/07 30/08/07 04/05/07 -
Price 0.6900 0.6900 0.6900 0.6600 0.7000 0.7000 0.6900 -
P/RPS 1.48 1.83 2.02 2.26 2.04 2.15 0.00 -
  QoQ % -19.13% -9.41% -10.62% 10.78% -5.12% 0.00% -
  Horiz. % 68.84% 85.12% 93.95% 105.12% 94.88% 100.00% -
P/EPS 14.08 17.25 15.33 18.86 14.29 14.89 0.00 -
  QoQ % -18.38% 12.52% -18.72% 31.98% -4.03% 0.00% -
  Horiz. % 94.56% 115.85% 102.95% 126.66% 95.97% 100.00% -
EY 7.10 5.80 6.52 5.30 7.00 6.71 0.00 -
  QoQ % 22.41% -11.04% 23.02% -24.29% 4.32% 0.00% -
  Horiz. % 105.81% 86.44% 97.17% 78.99% 104.32% 100.00% -
DY 0.00 4.35 0.00 0.00 0.00 4.33 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.46% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.48 0.50 0.51 0.50 0.53 0.56 0.69 -21.44%
  QoQ % -4.00% -1.96% 2.00% -5.66% -5.36% -18.84% -
  Horiz. % 69.57% 72.46% 73.91% 72.46% 76.81% 81.16% 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.
 


 

515  335  455  476 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP 0.06-0.005 
 XOX 0.125+0.01 
 IRIS 0.205-0.005 
 ASIABIO 0.0550.00 
 TIGER 0.08+0.005 
 RGB 0.33+0.015 
 EAH 0.105-0.005 
 THHEAVY 0.09-0.045 
 AAX 0.450.00 
 MATANG 0.13+0.005 
Partners & Brokers