Highlights

[HEXZA] YoY 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?  YoY % Horiz. %

Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/07/06 CAGR
Revenue 38,539 39,084 38,016 37,463 38,165 0 41,784 -1.48%
  YoY % -1.39% 2.81% 1.48% -1.84% 0.00% 0.00% -
  Horiz. % 92.23% 93.54% 90.98% 89.66% 91.34% 0.00% 100.00%
PBT 2,885 4,092 6,788 -6,456 5,851 0 5,367 -10.82%
  YoY % -29.50% -39.72% 205.14% -210.34% 0.00% 0.00% -
  Horiz. % 53.75% 76.24% 126.48% -120.29% 109.02% 0.00% 100.00%
Tax -523 -981 -1,384 556 -1,059 0 -369 6.64%
  YoY % 46.69% 29.12% -348.92% 152.50% 0.00% 0.00% -
  Horiz. % 141.73% 265.85% 375.07% -150.68% 286.99% -0.00% 100.00%
NP 2,362 3,111 5,404 -5,900 4,792 0 4,998 -12.91%
  YoY % -24.08% -42.43% 191.59% -223.12% 0.00% 0.00% -
  Horiz. % 47.26% 62.24% 108.12% -118.05% 95.88% 0.00% 100.00%
NP to SH 2,177 2,835 5,095 -5,130 4,565 0 4,832 -13.68%
  YoY % -23.21% -44.36% 199.32% -212.38% 0.00% 0.00% -
  Horiz. % 45.05% 58.67% 105.44% -106.17% 94.47% 0.00% 100.00%
Tax Rate 18.13 % 23.97 % 20.39 % - % 18.10 % - % 6.88 % 19.57%
  YoY % -24.36% 17.56% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 263.52% 348.40% 296.37% 0.00% 263.08% 0.00% 100.00%
Total Cost 36,177 35,973 32,612 43,363 33,373 0 36,786 -0.31%
  YoY % 0.57% 10.31% -24.79% 29.93% 0.00% 0.00% -
  Horiz. % 98.34% 97.79% 88.65% 117.88% 90.72% 0.00% 100.00%
Net Worth 195,929 208,574 191,571 139,909 170,861 - 147,787 5.34%
  YoY % -6.06% 8.88% 36.93% -18.12% 0.00% 0.00% -
  Horiz. % 132.58% 141.13% 129.63% 94.67% 115.61% 0.00% 100.00%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/07/06 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
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/07/06 CAGR
Net Worth 195,929 208,574 191,571 139,909 170,861 - 147,787 5.34%
  YoY % -6.06% 8.88% 36.93% -18.12% 0.00% 0.00% -
  Horiz. % 132.58% 141.13% 129.63% 94.67% 115.61% 0.00% 100.00%
NOSH 197,909 202,500 203,800 155,454 130,428 128,613 128,510 8.29%
  YoY % -2.27% -0.64% 31.10% 19.19% 1.41% 0.08% -
  Horiz. % 154.00% 157.57% 158.59% 120.97% 101.49% 100.08% 100.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/07/06 CAGR
NP Margin 6.13 % 7.96 % 14.22 % -15.75 % 12.56 % - % 11.96 % -11.60%
  YoY % -22.99% -44.02% 190.29% -225.40% 0.00% 0.00% -
  Horiz. % 51.25% 66.56% 118.90% -131.69% 105.02% 0.00% 100.00%
ROE 1.11 % 1.36 % 2.66 % -3.67 % 2.67 % - % 3.27 % -18.07%
  YoY % -18.38% -48.87% 172.48% -237.45% 0.00% 0.00% -
  Horiz. % 33.94% 41.59% 81.35% -112.23% 81.65% 0.00% 100.00%
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/07/06 CAGR
RPS 19.47 19.30 18.65 24.10 29.26 - 32.51 -9.02%
  YoY % 0.88% 3.49% -22.61% -17.63% 0.00% 0.00% -
  Horiz. % 59.89% 59.37% 57.37% 74.13% 90.00% 0.00% 100.00%
EPS 1.10 1.40 2.50 -3.30 3.50 0.00 3.76 -20.28%
  YoY % -21.43% -44.00% 175.76% -194.29% 0.00% 0.00% -
  Horiz. % 29.26% 37.23% 66.49% -87.77% 93.09% 0.00% 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 0.9900 1.0300 0.9400 0.9000 1.3100 - 1.1500 -2.73%
  YoY % -3.88% 9.57% 4.44% -31.30% 0.00% 0.00% -
  Horiz. % 86.09% 89.57% 81.74% 78.26% 113.91% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 201,723
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/07/06 CAGR
RPS 19.10 19.38 18.85 18.57 18.92 - 20.71 -1.48%
  YoY % -1.44% 2.81% 1.51% -1.85% 0.00% 0.00% -
  Horiz. % 92.23% 93.58% 91.02% 89.67% 91.36% 0.00% 100.00%
EPS 1.08 1.41 2.53 -2.54 2.26 0.00 2.40 -13.69%
  YoY % -23.40% -44.27% 199.61% -212.39% 0.00% 0.00% -
  Horiz. % 45.00% 58.75% 105.42% -105.83% 94.17% 0.00% 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 0.9713 1.0340 0.9497 0.6936 0.8470 - 0.7326 5.34%
  YoY % -6.06% 8.88% 36.92% -18.11% 0.00% 0.00% -
  Horiz. % 132.58% 141.14% 129.63% 94.68% 115.62% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/07/06 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 31/07/06 -
Price 0.5600 0.6200 0.5600 0.4400 0.6900 0.6100 0.4900 -
P/RPS 2.88 3.21 3.00 1.83 2.36 0.00 1.51 12.65%
  YoY % -10.28% 7.00% 63.93% -22.46% 0.00% 0.00% -
  Horiz. % 190.73% 212.58% 198.68% 121.19% 156.29% 0.00% 100.00%
P/EPS 50.91 44.29 22.40 -13.33 19.71 0.00 13.03 28.58%
  YoY % 14.95% 97.72% 268.04% -167.63% 0.00% 0.00% -
  Horiz. % 390.71% 339.91% 171.91% -102.30% 151.27% 0.00% 100.00%
EY 1.96 2.26 4.46 -7.50 5.07 0.00 7.67 -22.25%
  YoY % -13.27% -49.33% 159.47% -247.93% 0.00% 0.00% -
  Horiz. % 25.55% 29.47% 58.15% -97.78% 66.10% 0.00% 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 0.57 0.60 0.60 0.49 0.53 0.00 0.43 5.34%
  YoY % -5.00% 0.00% 22.45% -7.55% 0.00% 0.00% -
  Horiz. % 132.56% 139.53% 139.53% 113.95% 123.26% 0.00% 100.00%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/07/06 CAGR
Date 21/02/12 24/02/11 25/02/10 27/02/09 21/02/08 - 22/09/06 -
Price 0.6200 0.6100 0.5700 0.4100 0.6600 0.0000 0.5200 -
P/RPS 3.18 3.16 3.06 1.70 2.26 0.00 1.60 13.51%
  YoY % 0.63% 3.27% 80.00% -24.78% 0.00% 0.00% -
  Horiz. % 198.75% 197.50% 191.25% 106.25% 141.25% 0.00% 100.00%
P/EPS 56.36 43.57 22.80 -12.42 18.86 0.00 13.83 29.58%
  YoY % 29.36% 91.10% 283.57% -165.85% 0.00% 0.00% -
  Horiz. % 407.52% 315.04% 164.86% -89.80% 136.37% 0.00% 100.00%
EY 1.77 2.30 4.39 -8.05 5.30 0.00 7.23 -22.86%
  YoY % -23.04% -47.61% 154.53% -251.89% 0.00% 0.00% -
  Horiz. % 24.48% 31.81% 60.72% -111.34% 73.31% 0.00% 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 0.63 0.59 0.61 0.46 0.50 0.00 0.45 6.40%
  YoY % 6.78% -3.28% 32.61% -8.00% 0.00% 0.00% -
  Horiz. % 140.00% 131.11% 135.56% 102.22% 111.11% 0.00% 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