Highlights

[HEXZA] YoY 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?  YoY % Horiz. %

Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/10/04 31/10/03 CAGR
Revenue 34,930 42,855 32,426 44,616 0 32,233 32,745 0.87%
  YoY % -18.49% 32.16% -27.32% 0.00% 0.00% -1.56% -
  Horiz. % 106.67% 130.87% 99.03% 136.25% 0.00% 98.44% 100.00%
PBT 1,690 5,226 2,610 7,516 0 2,830 2,168 -3.30%
  YoY % -67.66% 100.23% -65.27% 0.00% 0.00% 30.54% -
  Horiz. % 77.95% 241.05% 120.39% 346.68% 0.00% 130.54% 100.00%
Tax -494 -1,308 -480 -1,375 0 -759 -670 -4.02%
  YoY % 62.23% -172.50% 65.09% 0.00% 0.00% -13.28% -
  Horiz. % 73.73% 195.22% 71.64% 205.22% -0.00% 113.28% 100.00%
NP 1,196 3,918 2,130 6,141 0 2,071 1,498 -2.99%
  YoY % -69.47% 83.94% -65.32% 0.00% 0.00% 38.25% -
  Horiz. % 79.84% 261.55% 142.19% 409.95% 0.00% 138.25% 100.00%
NP to SH 999 3,598 1,825 5,867 0 2,071 1,498 -5.31%
  YoY % -72.23% 97.15% -68.89% 0.00% 0.00% 38.25% -
  Horiz. % 66.69% 240.19% 121.83% 391.66% 0.00% 138.25% 100.00%
Tax Rate 29.23 % 25.03 % 18.39 % 18.29 % - % 26.82 % 30.90 % -0.75%
  YoY % 16.78% 36.11% 0.55% 0.00% 0.00% -13.20% -
  Horiz. % 94.60% 81.00% 59.51% 59.19% 0.00% 86.80% 100.00%
Total Cost 33,734 38,937 30,296 38,475 0 30,162 31,247 1.04%
  YoY % -13.36% 28.52% -21.26% 0.00% 0.00% -3.47% -
  Horiz. % 107.96% 124.61% 96.96% 123.13% 0.00% 96.53% 100.00%
Net Worth 205,793 191,893 184,527 176,010 128,958 128,633 121,632 7.35%
  YoY % 7.24% 3.99% 4.84% 36.49% 0.25% 5.76% -
  Horiz. % 169.19% 157.76% 151.71% 144.71% 106.02% 105.76% 100.00%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/10/04 31/10/03 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
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/10/04 31/10/03 CAGR
Net Worth 205,793 191,893 184,527 176,010 128,958 128,633 121,632 7.35%
  YoY % 7.24% 3.99% 4.84% 36.49% 0.25% 5.76% -
  Horiz. % 169.19% 157.76% 151.71% 144.71% 106.02% 105.76% 100.00%
NOSH 199,800 199,888 202,777 130,377 128,958 128,633 128,034 6.18%
  YoY % -0.04% -1.42% 55.53% 1.10% 0.25% 0.47% -
  Horiz. % 156.05% 156.12% 158.38% 101.83% 100.72% 100.47% 100.00%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/10/04 31/10/03 CAGR
NP Margin 3.42 % 9.14 % 6.57 % 13.76 % - % 6.43 % 4.57 % -3.83%
  YoY % -62.58% 39.12% -52.25% 0.00% 0.00% 40.70% -
  Horiz. % 74.84% 200.00% 143.76% 301.09% 0.00% 140.70% 100.00%
ROE 0.49 % 1.88 % 0.99 % 3.33 % - % 1.61 % 1.23 % -11.67%
  YoY % -73.94% 89.90% -70.27% 0.00% 0.00% 30.89% -
  Horiz. % 39.84% 152.85% 80.49% 270.73% 0.00% 130.89% 100.00%
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/10/04 31/10/03 CAGR
RPS 17.48 21.44 15.99 34.22 - 25.06 25.58 -5.00%
  YoY % -18.47% 34.08% -53.27% 0.00% 0.00% -2.03% -
  Horiz. % 68.33% 83.82% 62.51% 133.78% 0.00% 97.97% 100.00%
EPS 0.50 1.80 0.90 4.50 0.00 1.61 1.17 -10.83%
  YoY % -72.22% 100.00% -80.00% 0.00% 0.00% 37.61% -
  Horiz. % 42.74% 153.85% 76.92% 384.62% 0.00% 137.61% 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 0.9600 0.9100 1.3500 1.0000 1.0000 0.9500 1.10%
  YoY % 7.29% 5.49% -32.59% 35.00% 0.00% 5.26% -
  Horiz. % 108.42% 101.05% 95.79% 142.11% 105.26% 105.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 200,380
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/10/04 31/10/03 CAGR
RPS 17.43 21.39 16.18 22.27 - 16.09 16.34 0.87%
  YoY % -18.51% 32.20% -27.35% 0.00% 0.00% -1.53% -
  Horiz. % 106.67% 130.91% 99.02% 136.29% 0.00% 98.47% 100.00%
EPS 0.50 1.80 0.91 2.93 0.00 1.03 0.75 -5.32%
  YoY % -72.22% 97.80% -68.94% 0.00% 0.00% 37.33% -
  Horiz. % 66.67% 240.00% 121.33% 390.67% 0.00% 137.33% 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 1.0270 0.9576 0.9209 0.8784 0.6436 0.6419 0.6070 7.35%
  YoY % 7.25% 3.99% 4.84% 36.48% 0.26% 5.75% -
  Horiz. % 169.19% 157.76% 151.71% 144.71% 106.03% 105.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/10/04 31/10/03 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 29/10/04 31/10/03 -
Price 0.6200 0.5800 0.3700 0.6200 0.6700 0.4700 0.6100 -
P/RPS 3.55 2.71 2.31 1.81 0.00 1.88 2.39 5.48%
  YoY % 31.00% 17.32% 27.62% 0.00% 0.00% -21.34% -
  Horiz. % 148.54% 113.39% 96.65% 75.73% 0.00% 78.66% 100.00%
P/EPS 124.00 32.22 41.11 13.78 0.00 29.19 52.14 12.39%
  YoY % 284.85% -21.62% 198.33% 0.00% 0.00% -44.02% -
  Horiz. % 237.82% 61.80% 78.85% 26.43% 0.00% 55.98% 100.00%
EY 0.81 3.10 2.43 7.26 0.00 3.43 1.92 -10.98%
  YoY % -73.87% 27.57% -66.53% 0.00% 0.00% 78.65% -
  Horiz. % 42.19% 161.46% 126.56% 378.13% 0.00% 178.65% 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 0.41 0.46 0.67 0.47 0.64 -0.87%
  YoY % 0.00% 46.34% -10.87% -31.34% 42.55% -26.56% -
  Horiz. % 93.75% 93.75% 64.06% 71.88% 104.69% 73.44% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/10/04 31/10/03 CAGR
Date 26/05/11 18/05/10 29/05/09 30/05/08 04/05/07 30/12/04 31/12/03 -
Price 0.6800 0.5600 0.4100 0.6900 0.6900 0.5300 0.5600 -
P/RPS 3.89 2.61 2.56 2.02 0.00 2.12 2.19 8.05%
  YoY % 49.04% 1.95% 26.73% 0.00% 0.00% -3.20% -
  Horiz. % 177.63% 119.18% 116.89% 92.24% 0.00% 96.80% 100.00%
P/EPS 136.00 31.11 45.56 15.33 0.00 32.92 47.86 15.12%
  YoY % 337.16% -31.72% 197.20% 0.00% 0.00% -31.22% -
  Horiz. % 284.16% 65.00% 95.19% 32.03% 0.00% 68.78% 100.00%
EY 0.74 3.21 2.20 6.52 0.00 3.04 2.09 -13.06%
  YoY % -76.95% 45.91% -66.26% 0.00% 0.00% 45.45% -
  Horiz. % 35.41% 153.59% 105.26% 311.96% 0.00% 145.45% 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 0.66 0.58 0.45 0.51 0.69 0.53 0.59 1.52%
  YoY % 13.79% 28.89% -11.76% -26.09% 30.19% -10.17% -
  Horiz. % 111.86% 98.31% 76.27% 86.44% 116.95% 89.83% 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