Highlights

[HEXZA] QoQ Cumulative Quarter Result on 2007-06-30 [#0]

Stock [HEXZA]: HEXZA CORP BHD
Announcement Date 30-Aug-2007
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2007
30-Jun-2007
Profit Trend QoQ -     38.09%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/01/07 31/12/06 CAGR
Revenue 127,204 82,588 44,423 228,637 186,292 159,595 0 -
  QoQ % 54.02% 85.91% -80.57% 22.73% 16.73% 0.00% -
  Horiz. % 79.70% 51.75% 27.83% 143.26% 116.73% 100.00% -
PBT 21,463 13,947 8,096 27,564 20,564 18,727 0 -
  QoQ % 53.89% 72.27% -70.63% 34.04% 9.81% 0.00% -
  Horiz. % 114.61% 74.48% 43.23% 147.19% 109.81% 100.00% -
Tax -3,796 -2,421 -1,362 -4,303 -3,676 -3,208 0 -
  QoQ % -56.79% -77.75% 68.35% -17.06% -14.59% 0.00% -
  Horiz. % 118.33% 75.47% 42.46% 134.13% 114.59% 100.00% -
NP 17,667 11,526 6,734 23,261 16,888 15,519 0 -
  QoQ % 53.28% 71.16% -71.05% 37.74% 8.82% 0.00% -
  Horiz. % 113.84% 74.27% 43.39% 149.89% 108.82% 100.00% -
NP to SH 16,781 10,914 6,349 22,138 16,031 14,793 0 -
  QoQ % 53.76% 71.90% -71.32% 38.09% 8.37% 0.00% -
  Horiz. % 113.44% 73.78% 42.92% 149.65% 108.37% 100.00% -
Tax Rate 17.69 % 17.36 % 16.82 % 15.61 % 17.88 % 17.13 % - % -
  QoQ % 1.90% 3.21% 7.75% -12.70% 4.38% 0.00% -
  Horiz. % 103.27% 101.34% 98.19% 91.13% 104.38% 100.00% -
Total Cost 109,537 71,062 37,689 205,376 169,404 144,076 0 -
  QoQ % 54.14% 88.55% -81.65% 21.23% 17.58% 0.00% -
  Horiz. % 76.03% 49.32% 26.16% 142.55% 117.58% 100.00% -
Net Worth 176,987 172,257 169,738 162,173 155,553 154,227 - -
  QoQ % 2.75% 1.48% 4.66% 4.26% 0.86% 0.00% -
  Horiz. % 114.76% 111.69% 110.06% 105.15% 100.86% 100.00% -
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/01/07 31/12/06 CAGR
Div - - - 3,899 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 17.62 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/01/07 31/12/06 CAGR
Net Worth 176,987 172,257 169,738 162,173 155,553 154,227 - -
  QoQ % 2.75% 1.48% 4.66% 4.26% 0.86% 0.00% -
  Horiz. % 114.76% 111.69% 110.06% 105.15% 100.86% 100.00% -
NOSH 131,101 131,493 129,571 128,709 128,556 128,523 128,486 1.63%
  QoQ % -0.30% 1.48% 0.67% 0.12% 0.03% 0.03% -
  Horiz. % 102.03% 102.34% 100.84% 100.17% 100.05% 100.03% 100.00%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/01/07 31/12/06 CAGR
NP Margin 13.89 % 13.96 % 15.16 % 10.17 % 9.07 % 9.72 % - % -
  QoQ % -0.50% -7.92% 49.07% 12.13% -6.69% 0.00% -
  Horiz. % 142.90% 143.62% 155.97% 104.63% 93.31% 100.00% -
ROE 9.48 % 6.34 % 3.74 % 13.65 % 10.31 % 9.59 % - % -
  QoQ % 49.53% 69.52% -72.60% 32.40% 7.51% 0.00% -
  Horiz. % 98.85% 66.11% 39.00% 142.34% 107.51% 100.00% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/01/07 31/12/06 CAGR
RPS 97.03 62.81 34.28 177.64 144.91 124.18 - -
  QoQ % 54.48% 83.23% -80.70% 22.59% 16.69% 0.00% -
  Horiz. % 78.14% 50.58% 27.61% 143.05% 116.69% 100.00% -
EPS 12.80 8.30 4.90 17.20 12.47 11.51 0.00 -
  QoQ % 54.22% 69.39% -71.51% 37.93% 8.34% 0.00% -
  Horiz. % 111.21% 72.11% 42.57% 149.44% 108.34% 100.00% -
DPS 0.00 0.00 0.00 3.03 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.3500 1.3100 1.3100 1.2600 1.2100 1.2000 - -
  QoQ % 3.05% 0.00% 3.97% 4.13% 0.83% 0.00% -
  Horiz. % 112.50% 109.17% 109.17% 105.00% 100.83% 100.00% -
Adjusted Per Share Value based on latest NOSH - 200,380
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/01/07 31/12/06 CAGR
RPS 63.48 41.22 22.17 114.10 92.97 79.65 - -
  QoQ % 54.00% 85.93% -80.57% 22.73% 16.72% 0.00% -
  Horiz. % 79.70% 51.75% 27.83% 143.25% 116.72% 100.00% -
EPS 8.37 5.45 3.17 11.05 8.00 7.38 0.00 -
  QoQ % 53.58% 71.92% -71.31% 38.13% 8.40% 0.00% -
  Horiz. % 113.41% 73.85% 42.95% 149.73% 108.40% 100.00% -
DPS 0.00 0.00 0.00 1.95 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.8833 0.8597 0.8471 0.8093 0.7763 0.7697 - -
  QoQ % 2.75% 1.49% 4.67% 4.25% 0.86% 0.00% -
  Horiz. % 114.76% 111.69% 110.06% 105.14% 100.86% 100.00% -
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/01/07 31/12/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 31/01/07 29/12/06 -
Price 0.6200 0.6900 0.7700 0.8000 0.6700 0.6900 0.6100 -
P/RPS 0.64 1.10 2.25 0.45 0.00 0.56 0.00 -
  QoQ % -41.82% -51.11% 400.00% 0.00% 0.00% 0.00% -
  Horiz. % 114.29% 196.43% 401.79% 80.36% 0.00% 100.00% -
P/EPS 4.84 8.31 15.71 4.65 0.00 5.99 0.00 -
  QoQ % -41.76% -47.10% 237.85% 0.00% 0.00% 0.00% -
  Horiz. % 80.80% 138.73% 262.27% 77.63% 0.00% 100.00% -
EY 20.65 12.03 6.36 21.50 0.00 16.68 0.00 -
  QoQ % 71.65% 89.15% -70.42% 0.00% 0.00% 0.00% -
  Horiz. % 123.80% 72.12% 38.13% 128.90% 0.00% 100.00% -
DY 0.00 0.00 0.00 3.79 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.46 0.53 0.59 0.63 0.67 0.58 0.00 -
  QoQ % -13.21% -10.17% -6.35% -5.97% 15.52% 0.00% -
  Horiz. % 79.31% 91.38% 101.72% 108.62% 115.52% 100.00% -
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/01/07 31/12/06 CAGR
Date 30/05/08 21/02/08 28/11/07 30/08/07 04/05/07 27/03/07 - -
Price 0.6900 0.6600 0.7000 0.7000 0.6900 0.6500 0.0000 -
P/RPS 0.71 1.05 2.04 0.39 0.00 0.52 0.00 -
  QoQ % -32.38% -48.53% 423.08% 0.00% 0.00% 0.00% -
  Horiz. % 136.54% 201.92% 392.31% 75.00% 0.00% 100.00% -
P/EPS 5.39 7.95 14.29 4.07 0.00 5.65 0.00 -
  QoQ % -32.20% -44.37% 251.11% 0.00% 0.00% 0.00% -
  Horiz. % 95.40% 140.71% 252.92% 72.04% 0.00% 100.00% -
EY 18.55 12.58 7.00 24.57 0.00 17.71 0.00 -
  QoQ % 47.46% 79.71% -71.51% 0.00% 0.00% 0.00% -
  Horiz. % 104.74% 71.03% 39.53% 138.74% 0.00% 100.00% -
DY 0.00 0.00 0.00 4.33 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.51 0.50 0.53 0.56 0.69 0.54 0.00 -
  QoQ % 2.00% -5.66% -5.36% -18.84% 27.78% 0.00% -
  Horiz. % 94.44% 92.59% 98.15% 103.70% 127.78% 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.
 


 

361  346  493  685 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.445-0.01 
 HSI-C3Q 0.42-0.035 
 MYEG 1.70+0.06 
 NOVAMSC 0.170.00 
 HSI-H4I 0.64+0.04 
 HSI-H4O 0.525+0.015 
 PWORTH 0.045-0.005 
 HSI-C3S 0.26-0.03 
 CIMB 6.04-0.19 
 HSI-C3T 0.455-0.04 

TOP ARTICLES

1. 【冷眼专栏】什么人应投资股票? 【冷眼专栏】全民拥股
2. 【冷眼专栏】什么人不宜投资股票? 【冷眼专栏】全民拥股
3. What you must know about JAKS What you must know about JAKS
4. 【冷眼专栏】慎防“全民赌股” 【冷眼专栏】全民拥股
5. What is Happening Next on Forest City: Politics or Economics - Koon Yew Yin Koon Yew Yin's Blog
Partners & Brokers