Highlights

[HEXZA] YoY 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?  YoY % Horiz. %

Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/07/06 31/07/05 CAGR
Revenue 39,084 38,016 37,463 38,165 0 41,784 34,634 2.25%
  YoY % 2.81% 1.48% -1.84% 0.00% 0.00% 20.64% -
  Horiz. % 112.85% 109.76% 108.17% 110.20% 0.00% 120.64% 100.00%
PBT 4,092 6,788 -6,456 5,851 0 5,367 5,940 -6.64%
  YoY % -39.72% 205.14% -210.34% 0.00% 0.00% -9.65% -
  Horiz. % 68.89% 114.28% -108.69% 98.50% 0.00% 90.35% 100.00%
Tax -981 -1,384 556 -1,059 0 -369 -1,279 -4.77%
  YoY % 29.12% -348.92% 152.50% 0.00% 0.00% 71.15% -
  Horiz. % 76.70% 108.21% -43.47% 82.80% -0.00% 28.85% 100.00%
NP 3,111 5,404 -5,900 4,792 0 4,998 4,661 -7.19%
  YoY % -42.43% 191.59% -223.12% 0.00% 0.00% 7.23% -
  Horiz. % 66.75% 115.94% -126.58% 102.81% 0.00% 107.23% 100.00%
NP to SH 2,835 5,095 -5,130 4,565 0 4,832 4,420 -7.86%
  YoY % -44.36% 199.32% -212.38% 0.00% 0.00% 9.32% -
  Horiz. % 64.14% 115.27% -116.06% 103.28% 0.00% 109.32% 100.00%
Tax Rate 23.97 % 20.39 % - % 18.10 % - % 6.88 % 21.53 % 2.00%
  YoY % 17.56% 0.00% 0.00% 0.00% 0.00% -68.04% -
  Horiz. % 111.33% 94.71% 0.00% 84.07% 0.00% 31.96% 100.00%
Total Cost 35,973 32,612 43,363 33,373 0 36,786 29,973 3.42%
  YoY % 10.31% -24.79% 29.93% 0.00% 0.00% 22.73% -
  Horiz. % 120.02% 108.80% 144.67% 111.34% 0.00% 122.73% 100.00%
Net Worth 208,574 191,571 139,909 170,861 - 147,787 136,197 8.18%
  YoY % 8.88% 36.93% -18.12% 0.00% 0.00% 8.51% -
  Horiz. % 153.14% 140.66% 102.73% 125.45% 0.00% 108.51% 100.00%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/07/06 31/07/05 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/07/06 31/07/05 CAGR
Net Worth 208,574 191,571 139,909 170,861 - 147,787 136,197 8.18%
  YoY % 8.88% 36.93% -18.12% 0.00% 0.00% 8.51% -
  Horiz. % 153.14% 140.66% 102.73% 125.45% 0.00% 108.51% 100.00%
NOSH 202,500 203,800 155,454 130,428 128,613 128,510 128,488 8.75%
  YoY % -0.64% 31.10% 19.19% 1.41% 0.08% 0.02% -
  Horiz. % 157.60% 158.61% 120.99% 101.51% 100.10% 100.02% 100.00%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/07/06 31/07/05 CAGR
NP Margin 7.96 % 14.22 % -15.75 % 12.56 % - % 11.96 % 13.46 % -9.23%
  YoY % -44.02% 190.29% -225.40% 0.00% 0.00% -11.14% -
  Horiz. % 59.14% 105.65% -117.01% 93.31% 0.00% 88.86% 100.00%
ROE 1.36 % 2.66 % -3.67 % 2.67 % - % 3.27 % 3.25 % -14.84%
  YoY % -48.87% 172.48% -237.45% 0.00% 0.00% 0.62% -
  Horiz. % 41.85% 81.85% -112.92% 82.15% 0.00% 100.62% 100.00%
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/07/06 31/07/05 CAGR
RPS 19.30 18.65 24.10 29.26 - 32.51 26.95 -5.97%
  YoY % 3.49% -22.61% -17.63% 0.00% 0.00% 20.63% -
  Horiz. % 71.61% 69.20% 89.42% 108.57% 0.00% 120.63% 100.00%
EPS 1.40 2.50 -3.30 3.50 0.00 3.76 3.44 -15.28%
  YoY % -44.00% 175.76% -194.29% 0.00% 0.00% 9.30% -
  Horiz. % 40.70% 72.67% -95.93% 101.74% 0.00% 109.30% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.0300 0.9400 0.9000 1.3100 - 1.1500 1.0600 -0.53%
  YoY % 9.57% 4.44% -31.30% 0.00% 0.00% 8.49% -
  Horiz. % 97.17% 88.68% 84.91% 123.58% 0.00% 108.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 200,380
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/07/06 31/07/05 CAGR
RPS 19.50 18.97 18.70 19.05 - 20.85 17.28 2.25%
  YoY % 2.79% 1.44% -1.84% 0.00% 0.00% 20.66% -
  Horiz. % 112.85% 109.78% 108.22% 110.24% 0.00% 120.66% 100.00%
EPS 1.41 2.54 -2.56 2.28 0.00 2.41 2.21 -7.95%
  YoY % -44.49% 199.22% -212.28% 0.00% 0.00% 9.05% -
  Horiz. % 63.80% 114.93% -115.84% 103.17% 0.00% 109.05% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.0409 0.9560 0.6982 0.8527 - 0.7375 0.6797 8.18%
  YoY % 8.88% 36.92% -18.12% 0.00% 0.00% 8.50% -
  Horiz. % 153.14% 140.65% 102.72% 125.45% 0.00% 108.50% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/07/06 31/07/05 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 31/07/06 29/07/05 -
Price 0.6200 0.5600 0.4400 0.6900 0.6100 0.4900 0.4700 -
P/RPS 3.21 3.00 1.83 2.36 0.00 1.51 1.74 11.96%
  YoY % 7.00% 63.93% -22.46% 0.00% 0.00% -13.22% -
  Horiz. % 184.48% 172.41% 105.17% 135.63% 0.00% 86.78% 100.00%
P/EPS 44.29 22.40 -13.33 19.71 0.00 13.03 13.66 24.23%
  YoY % 97.72% 268.04% -167.63% 0.00% 0.00% -4.61% -
  Horiz. % 324.23% 163.98% -97.58% 144.29% 0.00% 95.39% 100.00%
EY 2.26 4.46 -7.50 5.07 0.00 7.67 7.32 -19.49%
  YoY % -49.33% 159.47% -247.93% 0.00% 0.00% 4.78% -
  Horiz. % 30.87% 60.93% -102.46% 69.26% 0.00% 104.78% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.60 0.60 0.49 0.53 0.00 0.43 0.44 5.89%
  YoY % 0.00% 22.45% -7.55% 0.00% 0.00% -2.27% -
  Horiz. % 136.36% 136.36% 111.36% 120.45% 0.00% 97.73% 100.00%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/07/06 31/07/05 CAGR
Date 24/02/11 25/02/10 27/02/09 21/02/08 - 22/09/06 26/09/05 -
Price 0.6100 0.5700 0.4100 0.6600 0.0000 0.5200 0.4700 -
P/RPS 3.16 3.06 1.70 2.26 0.00 1.60 1.74 11.63%
  YoY % 3.27% 80.00% -24.78% 0.00% 0.00% -8.05% -
  Horiz. % 181.61% 175.86% 97.70% 129.89% 0.00% 91.95% 100.00%
P/EPS 43.57 22.80 -12.42 18.86 0.00 13.83 13.66 23.85%
  YoY % 91.10% 283.57% -165.85% 0.00% 0.00% 1.24% -
  Horiz. % 318.96% 166.91% -90.92% 138.07% 0.00% 101.24% 100.00%
EY 2.30 4.39 -8.05 5.30 0.00 7.23 7.32 -19.23%
  YoY % -47.61% 154.53% -251.89% 0.00% 0.00% -1.23% -
  Horiz. % 31.42% 59.97% -109.97% 72.40% 0.00% 98.77% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.59 0.61 0.46 0.50 0.00 0.45 0.44 5.56%
  YoY % -3.28% 32.61% -8.00% 0.00% 0.00% 2.27% -
  Horiz. % 134.09% 138.64% 104.55% 113.64% 0.00% 102.27% 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.
 


 

104  161  389  1159 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER 0.06-0.005 
 DNEX-WD 0.3050.00 
 DNEX 0.5950.00 
 IRIS 0.18+0.01 
 SKH 0.13+0.01 
 NEXGRAM 0.0450.00 
 SENERGY 1.570.00 
 EWINT-CE 0.030.00 
 DRBHCOMC26 0.175+0.01 
 DRBHCOM 1.79+0.04 
Partners & Brokers