Highlights

[HEXZA] QoQ Quarter Result on 2008-12-31 [#2]

Stock [HEXZA]: HEXZA CORPORATION BHD
Announcement Date 27-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 31-Dec-2008  [#2]
Profit Trend QoQ -     -179.58%    YoY -     -212.38%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 39,591 35,411 32,426 37,463 61,133 49,860 44,616 -7.65%
  QoQ % 11.80% 9.21% -13.45% -38.72% 22.61% 11.75% -
  Horiz. % 88.74% 79.37% 72.68% 83.97% 137.02% 111.75% 100.00%
PBT 6,416 3,275 2,610 -6,456 8,508 6,416 7,516 -10.00%
  QoQ % 95.91% 25.48% 140.43% -175.88% 32.61% -14.64% -
  Horiz. % 85.36% 43.57% 34.73% -85.90% 113.20% 85.36% 100.00%
Tax -1,221 855 -480 556 -1,705 -921 -1,375 -7.61%
  QoQ % -242.81% 278.12% -186.33% 132.61% -85.12% 33.02% -
  Horiz. % 88.80% -62.18% 34.91% -40.44% 124.00% 66.98% 100.00%
NP 5,195 4,130 2,130 -5,900 6,803 5,495 6,141 -10.54%
  QoQ % 25.79% 93.90% 136.10% -186.73% 23.80% -10.52% -
  Horiz. % 84.60% 67.25% 34.68% -96.08% 110.78% 89.48% 100.00%
NP to SH 4,860 3,845 1,825 -5,130 6,446 5,280 5,867 -11.79%
  QoQ % 26.40% 110.68% 135.58% -179.58% 22.08% -10.01% -
  Horiz. % 82.84% 65.54% 31.11% -87.44% 109.87% 89.99% 100.00%
Tax Rate 19.03 % -26.11 % 18.39 % - % 20.04 % 14.35 % 18.29 % 2.68%
  QoQ % 172.88% -241.98% 0.00% 0.00% 39.65% -21.54% -
  Horiz. % 104.05% -142.76% 100.55% 0.00% 109.57% 78.46% 100.00%
Total Cost 34,396 31,281 30,296 43,363 54,330 44,365 38,475 -7.19%
  QoQ % 9.96% 3.25% -30.13% -20.19% 22.46% 15.31% -
  Horiz. % 89.40% 81.30% 78.74% 112.70% 141.21% 115.31% 100.00%
Net Worth 192,374 186,178 184,527 139,909 189,433 183,479 176,010 6.10%
  QoQ % 3.33% 0.89% 31.89% -26.14% 3.24% 4.24% -
  Horiz. % 109.30% 105.78% 104.84% 79.49% 107.63% 104.24% 100.00%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - 3,960 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 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% 0.00% 0.00% 100.00% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 192,374 186,178 184,527 139,909 189,433 183,479 176,010 6.10%
  QoQ % 3.33% 0.89% 31.89% -26.14% 3.24% 4.24% -
  Horiz. % 109.30% 105.78% 104.84% 79.49% 107.63% 104.24% 100.00%
NOSH 202,499 202,368 202,777 155,454 131,551 132,000 130,377 34.08%
  QoQ % 0.07% -0.20% 30.44% 18.17% -0.34% 1.24% -
  Horiz. % 155.32% 155.22% 155.53% 119.23% 100.90% 101.24% 100.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 13.12 % 11.66 % 6.57 % -15.75 % 11.13 % 11.02 % 13.76 % -3.12%
  QoQ % 12.52% 77.47% 141.71% -241.51% 1.00% -19.91% -
  Horiz. % 95.35% 84.74% 47.75% -114.46% 80.89% 80.09% 100.00%
ROE 2.53 % 2.07 % 0.99 % -3.67 % 3.40 % 2.88 % 3.33 % -16.72%
  QoQ % 22.22% 109.09% 126.98% -207.94% 18.06% -13.51% -
  Horiz. % 75.98% 62.16% 29.73% -110.21% 102.10% 86.49% 100.00%
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 19.55 17.50 15.99 24.10 46.47 37.77 34.22 -31.13%
  QoQ % 11.71% 9.44% -33.65% -48.14% 23.03% 10.37% -
  Horiz. % 57.13% 51.14% 46.73% 70.43% 135.80% 110.37% 100.00%
EPS 2.40 1.90 0.90 -3.30 4.90 4.00 4.50 -34.21%
  QoQ % 26.32% 111.11% 127.27% -167.35% 22.50% -11.11% -
  Horiz. % 53.33% 42.22% 20.00% -73.33% 108.89% 88.89% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.9500 0.9200 0.9100 0.9000 1.4400 1.3900 1.3500 -20.87%
  QoQ % 3.26% 1.10% 1.11% -37.50% 3.60% 2.96% -
  Horiz. % 70.37% 68.15% 67.41% 66.67% 106.67% 102.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 200,380
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 19.76 17.67 16.18 18.70 30.51 24.88 22.27 -7.66%
  QoQ % 11.83% 9.21% -13.48% -38.71% 22.63% 11.72% -
  Horiz. % 88.73% 79.34% 72.65% 83.97% 137.00% 111.72% 100.00%
EPS 2.43 1.92 0.91 -2.56 3.22 2.63 2.93 -11.72%
  QoQ % 26.56% 110.99% 135.55% -179.50% 22.43% -10.24% -
  Horiz. % 82.94% 65.53% 31.06% -87.37% 109.90% 89.76% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.98 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.9601 0.9291 0.9209 0.6982 0.9454 0.9157 0.8784 6.10%
  QoQ % 3.34% 0.89% 31.90% -26.15% 3.24% 4.25% -
  Horiz. % 109.30% 105.77% 104.84% 79.49% 107.63% 104.25% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.5700 0.4300 0.3700 0.4400 0.7100 0.6900 0.6200 -
P/RPS 2.92 2.46 2.31 1.83 1.53 1.83 1.81 37.51%
  QoQ % 18.70% 6.49% 26.23% 19.61% -16.39% 1.10% -
  Horiz. % 161.33% 135.91% 127.62% 101.10% 84.53% 101.10% 100.00%
P/EPS 23.75 22.63 41.11 -13.33 14.49 17.25 13.78 43.70%
  QoQ % 4.95% -44.95% 408.40% -191.99% -16.00% 25.18% -
  Horiz. % 172.35% 164.22% 298.33% -96.73% 105.15% 125.18% 100.00%
EY 4.21 4.42 2.43 -7.50 6.90 5.80 7.26 -30.44%
  QoQ % -4.75% 81.89% 132.40% -208.70% 18.97% -20.11% -
  Horiz. % 57.99% 60.88% 33.47% -103.31% 95.04% 79.89% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 4.35 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.60 0.47 0.41 0.49 0.49 0.50 0.46 19.36%
  QoQ % 27.66% 14.63% -16.33% 0.00% -2.00% 8.70% -
  Horiz. % 130.43% 102.17% 89.13% 106.52% 106.52% 108.70% 100.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 20/11/09 28/08/09 29/05/09 27/02/09 21/11/08 29/08/08 30/05/08 -
Price 0.6300 0.5800 0.4100 0.4100 0.6900 0.6900 0.6900 -
P/RPS 3.22 3.31 2.56 1.70 1.48 1.83 2.02 36.42%
  QoQ % -2.72% 29.30% 50.59% 14.86% -19.13% -9.41% -
  Horiz. % 159.41% 163.86% 126.73% 84.16% 73.27% 90.59% 100.00%
P/EPS 26.25 30.53 45.56 -12.42 14.08 17.25 15.33 43.08%
  QoQ % -14.02% -32.99% 466.83% -188.21% -18.38% 12.52% -
  Horiz. % 171.23% 199.15% 297.20% -81.02% 91.85% 112.52% 100.00%
EY 3.81 3.28 2.20 -8.05 7.10 5.80 6.52 -30.08%
  QoQ % 16.16% 49.09% 127.33% -213.38% 22.41% -11.04% -
  Horiz. % 58.44% 50.31% 33.74% -123.47% 108.90% 88.96% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 4.35 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.66 0.63 0.45 0.46 0.48 0.50 0.51 18.74%
  QoQ % 4.76% 40.00% -2.17% -4.17% -4.00% -1.96% -
  Horiz. % 129.41% 123.53% 88.24% 90.20% 94.12% 98.04% 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.
 


 

411  316  540  585 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-WB 0.06+0.01 
 HUBLINE 0.19+0.025 
 TRIVE 0.245+0.045 
 KGROUP 0.165+0.005 
 HIBISCS 0.70-0.01 
 M3TECH 0.15-0.005 
 MAXWELL 0.025+0.005 
 PALETTE 0.415+0.03 
 COMCORP 0.915+0.20 
 KEYASIC 0.29+0.015 
Partners & Brokers