Highlights

[HEXZA] QoQ Quarter Result on 2008-03-31 [#3]

Stock [HEXZA]: HEXZA CORPORATION BHD
Announcement Date 30-May-2008
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2008
Quarter 31-Mar-2008  [#3]
Profit Trend QoQ -     28.52%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 37,463 61,133 49,860 44,616 38,165 44,423 42,345 -7.81%
  QoQ % -38.72% 22.61% 11.75% 16.90% -14.09% 4.91% -
  Horiz. % 88.47% 144.37% 117.75% 105.36% 90.13% 104.91% 100.00%
PBT -6,456 8,508 6,416 7,516 5,851 8,096 7,000 -
  QoQ % -175.88% 32.61% -14.64% 28.46% -27.73% 15.66% -
  Horiz. % -92.23% 121.54% 91.66% 107.37% 83.59% 115.66% 100.00%
Tax 556 -1,705 -921 -1,375 -1,059 -1,362 -627 -
  QoQ % 132.61% -85.12% 33.02% -29.84% 22.25% -117.22% -
  Horiz. % -88.68% 271.93% 146.89% 219.30% 168.90% 217.22% 100.00%
NP -5,900 6,803 5,495 6,141 4,792 6,734 6,373 -
  QoQ % -186.73% 23.80% -10.52% 28.15% -28.84% 5.66% -
  Horiz. % -92.58% 106.75% 86.22% 96.36% 75.19% 105.66% 100.00%
NP to SH -5,130 6,446 5,280 5,867 4,565 6,349 6,107 -
  QoQ % -179.58% 22.08% -10.01% 28.52% -28.10% 3.96% -
  Horiz. % -84.00% 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 % 0.00% 39.65% -21.54% 1.05% 7.61% 87.72% -
  Horiz. % 0.00% 223.66% 160.16% 204.13% 202.01% 187.72% 100.00%
Total Cost 43,363 54,330 44,365 38,475 33,373 37,689 35,972 13.20%
  QoQ % -20.19% 22.46% 15.31% 15.29% -11.45% 4.77% -
  Horiz. % 120.55% 151.03% 123.33% 106.96% 92.77% 104.77% 100.00%
Net Worth 139,909 189,433 183,479 176,010 170,861 169,738 163,719 -9.90%
  QoQ % -26.14% 3.24% 4.24% 3.01% 0.66% 3.68% -
  Horiz. % 85.46% 115.71% 112.07% 107.51% 104.36% 103.68% 100.00%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - 3,960 - - - 3,937 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 116.33% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 139,909 189,433 183,479 176,010 170,861 169,738 163,719 -9.90%
  QoQ % -26.14% 3.24% 4.24% 3.01% 0.66% 3.68% -
  Horiz. % 85.46% 115.71% 112.07% 107.51% 104.36% 103.68% 100.00%
NOSH 155,454 131,551 132,000 130,377 130,428 129,571 129,936 12.64%
  QoQ % 18.17% -0.34% 1.24% -0.04% 0.66% -0.28% -
  Horiz. % 119.64% 101.24% 101.59% 100.34% 100.38% 99.72% 100.00%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -15.75 % 11.13 % 11.02 % 13.76 % 12.56 % 15.16 % 15.05 % -
  QoQ % -241.51% 1.00% -19.91% 9.55% -17.15% 0.73% -
  Horiz. % -104.65% 73.95% 73.22% 91.43% 83.46% 100.73% 100.00%
ROE -3.67 % 3.40 % 2.88 % 3.33 % 2.67 % 3.74 % 3.73 % -
  QoQ % -207.94% 18.06% -13.51% 24.72% -28.61% 0.27% -
  Horiz. % -98.39% 91.15% 77.21% 89.28% 71.58% 100.27% 100.00%
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 24.10 46.47 37.77 34.22 29.26 34.28 32.59 -18.15%
  QoQ % -48.14% 23.03% 10.37% 16.95% -14.64% 5.19% -
  Horiz. % 73.95% 142.59% 115.89% 105.00% 89.78% 105.19% 100.00%
EPS -3.30 4.90 4.00 4.50 3.50 4.90 4.70 -
  QoQ % -167.35% 22.50% -11.11% 28.57% -28.57% 4.26% -
  Horiz. % -70.21% 104.26% 85.11% 95.74% 74.47% 104.26% 100.00%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.03 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 99.01% 0.00% 0.00% 0.00% 100.00%
NAPS 0.9000 1.4400 1.3900 1.3500 1.3100 1.3100 1.2600 -20.01%
  QoQ % -37.50% 3.60% 2.96% 3.05% 0.00% 3.97% -
  Horiz. % 71.43% 114.29% 110.32% 107.14% 103.97% 103.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 200,380
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 18.70 30.51 24.88 22.27 19.05 22.17 21.13 -7.79%
  QoQ % -38.71% 22.63% 11.72% 16.90% -14.07% 4.92% -
  Horiz. % 88.50% 144.39% 117.75% 105.40% 90.16% 104.92% 100.00%
EPS -2.56 3.22 2.63 2.93 2.28 3.17 3.05 -
  QoQ % -179.50% 22.43% -10.24% 28.51% -28.08% 3.93% -
  Horiz. % -83.93% 105.57% 86.23% 96.07% 74.75% 103.93% 100.00%
DPS 0.00 0.00 1.98 0.00 0.00 0.00 1.96 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 101.02% 0.00% 0.00% 0.00% 100.00%
NAPS 0.6982 0.9454 0.9157 0.8784 0.8527 0.8471 0.8170 -9.90%
  QoQ % -26.15% 3.24% 4.25% 3.01% 0.66% 3.68% -
  Horiz. % 85.46% 115.72% 112.08% 107.52% 104.37% 103.68% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.4400 0.7100 0.6900 0.6200 0.6900 0.7700 0.8000 -
P/RPS 1.83 1.53 1.83 1.81 2.36 2.25 2.45 -17.60%
  QoQ % 19.61% -16.39% 1.10% -23.31% 4.89% -8.16% -
  Horiz. % 74.69% 62.45% 74.69% 73.88% 96.33% 91.84% 100.00%
P/EPS -13.33 14.49 17.25 13.78 19.71 15.71 17.02 -
  QoQ % -191.99% -16.00% 25.18% -30.09% 25.46% -7.70% -
  Horiz. % -78.32% 85.14% 101.35% 80.96% 115.80% 92.30% 100.00%
EY -7.50 6.90 5.80 7.26 5.07 6.36 5.87 -
  QoQ % -208.70% 18.97% -20.11% 43.20% -20.28% 8.35% -
  Horiz. % -127.77% 117.55% 98.81% 123.68% 86.37% 108.35% 100.00%
DY 0.00 0.00 4.35 0.00 0.00 0.00 3.79 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 114.78% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.49 0.49 0.50 0.46 0.53 0.59 0.63 -15.36%
  QoQ % 0.00% -2.00% 8.70% -13.21% -10.17% -6.35% -
  Horiz. % 77.78% 77.78% 79.37% 73.02% 84.13% 93.65% 100.00%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 21/11/08 29/08/08 30/05/08 21/02/08 28/11/07 30/08/07 -
Price 0.4100 0.6900 0.6900 0.6900 0.6600 0.7000 0.7000 -
P/RPS 1.70 1.48 1.83 2.02 2.26 2.04 2.15 -14.43%
  QoQ % 14.86% -19.13% -9.41% -10.62% 10.78% -5.12% -
  Horiz. % 79.07% 68.84% 85.12% 93.95% 105.12% 94.88% 100.00%
P/EPS -12.42 14.08 17.25 15.33 18.86 14.29 14.89 -
  QoQ % -188.21% -18.38% 12.52% -18.72% 31.98% -4.03% -
  Horiz. % -83.41% 94.56% 115.85% 102.95% 126.66% 95.97% 100.00%
EY -8.05 7.10 5.80 6.52 5.30 7.00 6.71 -
  QoQ % -213.38% 22.41% -11.04% 23.02% -24.29% 4.32% -
  Horiz. % -119.97% 105.81% 86.44% 97.17% 78.99% 104.32% 100.00%
DY 0.00 0.00 4.35 0.00 0.00 0.00 4.33 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.46% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.46 0.48 0.50 0.51 0.50 0.53 0.56 -12.24%
  QoQ % -4.17% -4.00% -1.96% 2.00% -5.66% -5.36% -
  Horiz. % 82.14% 85.71% 89.29% 91.07% 89.29% 94.64% 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.
 


 

450  269  496  574 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BORNOIL 0.105-0.005 
 KGROUP-WB 0.02-0.005 
 NETX 0.05-0.005 
 ARMADA 0.70-0.01 
 IRIS 0.17+0.02 
 VSOLAR 0.10+0.005 
 DBE 0.030.00 
 FRONTKN 0.305+0.015 
 SENERGY 1.57-0.04 
 NETX-WB 0.025-0.005 
Partners & Brokers