Highlights

[HEXZA] QoQ Quarter Result on 2013-03-31 [#3]

Stock [HEXZA]: HEXZA CORPORATION BHD
Announcement Date 22-May-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Mar-2013  [#3]
Profit Trend QoQ -     -24.00%    YoY -     -25.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 36,285 31,440 32,594 30,482 30,146 31,335 37,396 -1.99%
  QoQ % 15.41% -3.54% 6.93% 1.11% -3.79% -16.21% -
  Horiz. % 97.03% 84.07% 87.16% 81.51% 80.61% 83.79% 100.00%
PBT 3,408 1,193 6,547 1,304 1,823 399 2,225 32.77%
  QoQ % 185.67% -81.78% 402.07% -28.47% 356.89% -82.07% -
  Horiz. % 153.17% 53.62% 294.25% 58.61% 81.93% 17.93% 100.00%
Tax -677 -166 -462 -413 -628 312 -518 19.48%
  QoQ % -307.83% 64.07% -11.86% 34.24% -301.28% 160.23% -
  Horiz. % 130.69% 32.05% 89.19% 79.73% 121.24% -60.23% 100.00%
NP 2,731 1,027 6,085 891 1,195 711 1,707 36.67%
  QoQ % 165.92% -83.12% 582.94% -25.44% 68.07% -58.35% -
  Horiz. % 159.99% 60.16% 356.47% 52.20% 70.01% 41.65% 100.00%
NP to SH 2,609 1,020 6,030 773 1,000 672 1,491 45.06%
  QoQ % 155.78% -83.08% 680.08% -22.70% 48.81% -54.93% -
  Horiz. % 174.98% 68.41% 404.43% 51.84% 67.07% 45.07% 100.00%
Tax Rate 19.87 % 13.91 % 7.06 % 31.67 % 34.45 % -78.20 % 23.28 % -9.99%
  QoQ % 42.85% 97.03% -77.71% -8.07% 144.05% -435.91% -
  Horiz. % 85.35% 59.75% 30.33% 136.04% 147.98% -335.91% 100.00%
Total Cost 33,554 30,413 26,509 29,591 28,951 30,624 35,689 -4.02%
  QoQ % 10.33% 14.73% -10.42% 2.21% -5.46% -14.19% -
  Horiz. % 94.02% 85.22% 74.28% 82.91% 81.12% 85.81% 100.00%
Net Worth 210,726 218,280 215,070 200,979 207,999 239,680 - -
  QoQ % -3.46% 1.49% 7.01% -3.38% -13.22% 0.00% -
  Horiz. % 87.92% 91.07% 89.73% 83.85% 86.78% 100.00% -
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - 8,040 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 133.33 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 210,726 218,280 215,070 200,979 207,999 239,680 - -
  QoQ % -3.46% 1.49% 7.01% -3.38% -13.22% 0.00% -
  Horiz. % 87.92% 91.07% 89.73% 83.85% 86.78% 100.00% -
NOSH 200,692 204,000 201,000 193,249 200,000 223,999 210,874 -3.24%
  QoQ % -1.62% 1.49% 4.01% -3.38% -10.71% 6.22% -
  Horiz. % 95.17% 96.74% 95.32% 91.64% 94.84% 106.22% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 7.53 % 3.27 % 18.67 % 2.92 % 3.96 % 2.27 % 4.56 % 39.58%
  QoQ % 130.28% -82.49% 539.38% -26.26% 74.45% -50.22% -
  Horiz. % 165.13% 71.71% 409.43% 64.04% 86.84% 49.78% 100.00%
ROE 1.24 % 0.47 % 2.80 % 0.38 % 0.48 % 0.28 % - % -
  QoQ % 163.83% -83.21% 636.84% -20.83% 71.43% 0.00% -
  Horiz. % 442.86% 167.86% 1,000.00% 135.71% 171.43% 100.00% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 18.08 15.41 16.22 15.77 15.07 13.99 - -
  QoQ % 17.33% -4.99% 2.85% 4.64% 7.72% 0.00% -
  Horiz. % 129.24% 110.15% 115.94% 112.72% 107.72% 100.00% -
EPS 1.30 0.50 3.00 0.40 0.50 0.30 0.70 50.92%
  QoQ % 160.00% -83.33% 650.00% -20.00% 66.67% -57.14% -
  Horiz. % 185.71% 71.43% 428.57% 57.14% 71.43% 42.86% 100.00%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 4.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.0500 1.0700 1.0700 1.0400 1.0400 1.0700 - -
  QoQ % -1.87% 0.00% 2.88% 0.00% -2.80% 0.00% -
  Horiz. % 98.13% 100.00% 100.00% 97.20% 97.20% 100.00% -
Adjusted Per Share Value based on latest NOSH - 201,723
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 17.99 15.59 16.16 15.11 14.94 15.53 18.54 -1.98%
  QoQ % 15.39% -3.53% 6.95% 1.14% -3.80% -16.24% -
  Horiz. % 97.03% 84.09% 87.16% 81.50% 80.58% 83.76% 100.00%
EPS 1.29 0.51 2.99 0.38 0.50 0.33 0.74 44.70%
  QoQ % 152.94% -82.94% 686.84% -24.00% 51.52% -55.41% -
  Horiz. % 174.32% 68.92% 404.05% 51.35% 67.57% 44.59% 100.00%
DPS 0.00 0.00 3.99 0.00 0.00 0.00 4.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 99.75% 0.00% 0.00% 0.00% 100.00%
NAPS 1.0446 1.0821 1.0662 0.9963 1.0311 1.1882 - -
  QoQ % -3.47% 1.49% 7.02% -3.38% -13.22% 0.00% -
  Horiz. % 87.91% 91.07% 89.73% 83.85% 86.78% 100.00% -
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.6550 0.6100 0.5600 0.5650 0.5600 0.6000 0.6000 -
P/RPS 3.62 3.96 3.45 3.58 3.72 4.29 0.00 -
  QoQ % -8.59% 14.78% -3.63% -3.76% -13.29% 0.00% -
  Horiz. % 84.38% 92.31% 80.42% 83.45% 86.71% 100.00% -
P/EPS 50.38 122.00 18.67 141.25 112.00 200.00 85.71 -29.76%
  QoQ % -58.70% 553.45% -86.78% 26.12% -44.00% 133.35% -
  Horiz. % 58.78% 142.34% 21.78% 164.80% 130.67% 233.35% 100.00%
EY 1.98 0.82 5.36 0.71 0.89 0.50 1.17 41.87%
  QoQ % 141.46% -84.70% 654.93% -20.22% 78.00% -57.26% -
  Horiz. % 169.23% 70.09% 458.12% 60.68% 76.07% 42.74% 100.00%
DY 0.00 0.00 7.14 0.00 0.00 0.00 6.67 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 107.05% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.62 0.57 0.52 0.54 0.54 0.56 0.00 -
  QoQ % 8.77% 9.62% -3.70% 0.00% -3.57% 0.00% -
  Horiz. % 110.71% 101.79% 92.86% 96.43% 96.43% 100.00% -
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 08/11/13 28/08/13 22/05/13 27/02/13 26/11/12 30/08/12 -
Price 0.7000 0.7800 0.5650 0.5800 0.5650 0.6300 0.6200 -
P/RPS 3.87 5.06 3.48 3.68 3.75 4.50 0.00 -
  QoQ % -23.52% 45.40% -5.43% -1.87% -16.67% 0.00% -
  Horiz. % 86.00% 112.44% 77.33% 81.78% 83.33% 100.00% -
P/EPS 53.85 156.00 18.83 145.00 113.00 210.00 88.57 -28.17%
  QoQ % -65.48% 728.47% -87.01% 28.32% -46.19% 137.10% -
  Horiz. % 60.80% 176.13% 21.26% 163.71% 127.58% 237.10% 100.00%
EY 1.86 0.64 5.31 0.69 0.88 0.48 1.13 39.28%
  QoQ % 190.63% -87.95% 669.57% -21.59% 83.33% -57.52% -
  Horiz. % 164.60% 56.64% 469.91% 61.06% 77.88% 42.48% 100.00%
DY 0.00 0.00 7.08 0.00 0.00 0.00 6.45 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 109.77% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.67 0.73 0.53 0.56 0.54 0.59 0.00 -
  QoQ % -8.22% 37.74% -5.36% 3.70% -8.47% 0.00% -
  Horiz. % 113.56% 123.73% 89.83% 94.92% 91.53% 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.
 


 

1745 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.140.00 
 KOTRA 1.400.00 
 PALETTE 0.060.00 
 PINEAPP 0.290.00 
 PUC 0.0950.00 
 WILLOW 0.8450.00 
 IRIS 0.1250.00 
 CHINA50-CQ 0.5950.00 
 BTECH 0.3450.00 
 3A 1.320.00 
Partners & Brokers