Highlights

[HEXZA] YoY Quarter Result on 2010-03-31 [#3]

Stock [HEXZA]: HEXZA CORPORATION BHD
Announcement Date 18-May-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 31-Mar-2010  [#3]
Profit Trend QoQ -     -29.38%    YoY -     97.15%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 30,482 37,196 34,930 42,855 32,426 44,616 0 -
  YoY % -18.05% 6.49% -18.49% 32.16% -27.32% 0.00% -
  Horiz. % 68.32% 83.37% 78.29% 96.05% 72.68% 100.00% -
PBT 1,304 2,046 1,690 5,226 2,610 7,516 0 -
  YoY % -36.27% 21.07% -67.66% 100.23% -65.27% 0.00% -
  Horiz. % 17.35% 27.22% 22.49% 69.53% 34.73% 100.00% -
Tax -413 -865 -494 -1,308 -480 -1,375 0 -
  YoY % 52.25% -75.10% 62.23% -172.50% 65.09% 0.00% -
  Horiz. % 30.04% 62.91% 35.93% 95.13% 34.91% 100.00% -
NP 891 1,181 1,196 3,918 2,130 6,141 0 -
  YoY % -24.56% -1.25% -69.47% 83.94% -65.32% 0.00% -
  Horiz. % 14.51% 19.23% 19.48% 63.80% 34.68% 100.00% -
NP to SH 773 1,025 999 3,598 1,825 5,867 0 -
  YoY % -24.59% 2.60% -72.23% 97.15% -68.89% 0.00% -
  Horiz. % 13.18% 17.47% 17.03% 61.33% 31.11% 100.00% -
Tax Rate 31.67 % 42.28 % 29.23 % 25.03 % 18.39 % 18.29 % - % -
  YoY % -25.09% 44.65% 16.78% 36.11% 0.55% 0.00% -
  Horiz. % 173.15% 231.16% 159.81% 136.85% 100.55% 100.00% -
Total Cost 29,591 36,015 33,734 38,937 30,296 38,475 0 -
  YoY % -17.84% 6.76% -13.36% 28.52% -21.26% 0.00% -
  Horiz. % 76.91% 93.61% 87.68% 101.20% 78.74% 100.00% -
Net Worth 200,979 207,049 205,793 191,893 184,527 176,010 128,958 7.67%
  YoY % -2.93% 0.61% 7.24% 3.99% 4.84% 36.49% -
  Horiz. % 155.85% 160.56% 159.58% 148.80% 143.09% 136.49% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 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
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 200,979 207,049 205,793 191,893 184,527 176,010 128,958 7.67%
  YoY % -2.93% 0.61% 7.24% 3.99% 4.84% 36.49% -
  Horiz. % 155.85% 160.56% 159.58% 148.80% 143.09% 136.49% 100.00%
NOSH 193,249 205,000 199,800 199,888 202,777 130,377 128,958 6.97%
  YoY % -5.73% 2.60% -0.04% -1.42% 55.53% 1.10% -
  Horiz. % 149.85% 158.97% 154.93% 155.00% 157.24% 101.10% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 2.92 % 3.18 % 3.42 % 9.14 % 6.57 % 13.76 % - % -
  YoY % -8.18% -7.02% -62.58% 39.12% -52.25% 0.00% -
  Horiz. % 21.22% 23.11% 24.85% 66.42% 47.75% 100.00% -
ROE 0.38 % 0.50 % 0.49 % 1.88 % 0.99 % 3.33 % - % -
  YoY % -24.00% 2.04% -73.94% 89.90% -70.27% 0.00% -
  Horiz. % 11.41% 15.02% 14.71% 56.46% 29.73% 100.00% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 15.77 18.14 17.48 21.44 15.99 34.22 - -
  YoY % -13.07% 3.78% -18.47% 34.08% -53.27% 0.00% -
  Horiz. % 46.08% 53.01% 51.08% 62.65% 46.73% 100.00% -
EPS 0.40 0.50 0.50 1.80 0.90 4.50 0.00 -
  YoY % -20.00% 0.00% -72.22% 100.00% -80.00% 0.00% -
  Horiz. % 8.89% 11.11% 11.11% 40.00% 20.00% 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 1.0400 1.0100 1.0300 0.9600 0.9100 1.3500 1.0000 0.66%
  YoY % 2.97% -1.94% 7.29% 5.49% -32.59% 35.00% -
  Horiz. % 104.00% 101.00% 103.00% 96.00% 91.00% 135.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 201,723
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 15.11 18.44 17.32 21.24 16.07 22.12 - -
  YoY % -18.06% 6.47% -18.46% 32.17% -27.35% 0.00% -
  Horiz. % 68.31% 83.36% 78.30% 96.02% 72.65% 100.00% -
EPS 0.38 0.51 0.50 1.78 0.90 2.91 0.00 -
  YoY % -25.49% 2.00% -71.91% 97.78% -69.07% 0.00% -
  Horiz. % 13.06% 17.53% 17.18% 61.17% 30.93% 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 0.9963 1.0264 1.0202 0.9513 0.9148 0.8725 0.6393 7.67%
  YoY % -2.93% 0.61% 7.24% 3.99% 4.85% 36.48% -
  Horiz. % 155.84% 160.55% 159.58% 148.80% 143.09% 136.48% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.5650 0.6100 0.6200 0.5800 0.3700 0.6200 0.6700 -
P/RPS 3.58 3.36 3.55 2.71 2.31 1.81 0.00 -
  YoY % 6.55% -5.35% 31.00% 17.32% 27.62% 0.00% -
  Horiz. % 197.79% 185.64% 196.13% 149.72% 127.62% 100.00% -
P/EPS 141.25 122.00 124.00 32.22 41.11 13.78 0.00 -
  YoY % 15.78% -1.61% 284.85% -21.62% 198.33% 0.00% -
  Horiz. % 1,025.04% 885.34% 899.85% 233.82% 298.33% 100.00% -
EY 0.71 0.82 0.81 3.10 2.43 7.26 0.00 -
  YoY % -13.41% 1.23% -73.87% 27.57% -66.53% 0.00% -
  Horiz. % 9.78% 11.29% 11.16% 42.70% 33.47% 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 0.54 0.60 0.60 0.60 0.41 0.46 0.67 -3.53%
  YoY % -10.00% 0.00% 0.00% 46.34% -10.87% -31.34% -
  Horiz. % 80.60% 89.55% 89.55% 89.55% 61.19% 68.66% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 22/05/13 22/05/12 26/05/11 18/05/10 29/05/09 30/05/08 04/05/07 -
Price 0.5800 0.5800 0.6800 0.5600 0.4100 0.6900 0.6900 -
P/RPS 3.68 3.20 3.89 2.61 2.56 2.02 0.00 -
  YoY % 15.00% -17.74% 49.04% 1.95% 26.73% 0.00% -
  Horiz. % 182.18% 158.42% 192.57% 129.21% 126.73% 100.00% -
P/EPS 145.00 116.00 136.00 31.11 45.56 15.33 0.00 -
  YoY % 25.00% -14.71% 337.16% -31.72% 197.20% 0.00% -
  Horiz. % 945.86% 756.69% 887.15% 202.94% 297.20% 100.00% -
EY 0.69 0.86 0.74 3.21 2.20 6.52 0.00 -
  YoY % -19.77% 16.22% -76.95% 45.91% -66.26% 0.00% -
  Horiz. % 10.58% 13.19% 11.35% 49.23% 33.74% 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 0.56 0.57 0.66 0.58 0.45 0.51 0.69 -3.42%
  YoY % -1.75% -13.64% 13.79% 28.89% -11.76% -26.09% -
  Horiz. % 81.16% 82.61% 95.65% 84.06% 65.22% 73.91% 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.
 


 

220  334  509  718 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.14+0.005 
 DNEX 0.585-0.015 
 DNEX-WD 0.34-0.02 
 AAX 0.445+0.005 
 IRIS 0.210.00 
 KGROUP 0.070.00 
 FGV-C23 0.10+0.01 
 AAX-C1 0.065+0.005 
 DSONIC-CT 0.020.00 
 LUSTER-WA 0.075+0.005 
Partners & Brokers