Highlights

[HEXTAR] QoQ Cumulative Quarter Result on 2017-06-30 [#2]

Stock [HEXTAR]: HEXTAR GLOBAL BERHAD
Announcement Date 23-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     -47.03%    YoY -     -394.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 15,481 69,039 50,684 32,132 13,783 69,355 56,899 -58.04%
  QoQ % -77.58% 36.21% 57.74% 133.13% -80.13% 21.89% -
  Horiz. % 27.21% 121.34% 89.08% 56.47% 24.22% 121.89% 100.00%
PBT -1,596 -11,528 -6,048 -5,443 -3,566 -21,664 -995 37.07%
  QoQ % 86.16% -90.61% -11.12% -52.64% 83.54% -2,077.29% -
  Horiz. % 160.40% 1,158.59% 607.84% 547.04% 358.39% 2,177.29% 100.00%
Tax -219 -875 -142 88 -76 -393 199 -
  QoQ % 74.97% -516.20% -261.36% 215.79% 80.66% -297.49% -
  Horiz. % -110.05% -439.70% -71.36% 44.22% -38.19% -197.49% 100.00%
NP -1,815 -12,403 -6,190 -5,355 -3,642 -22,057 -796 73.32%
  QoQ % 85.37% -100.37% -15.59% -47.03% 83.49% -2,670.98% -
  Horiz. % 228.02% 1,558.17% 777.64% 672.74% 457.54% 2,770.98% 100.00%
NP to SH -1,815 -12,403 -6,190 -5,355 -3,642 -22,057 -796 73.32%
  QoQ % 85.37% -100.37% -15.59% -47.03% 83.49% -2,670.98% -
  Horiz. % 228.02% 1,558.17% 777.64% 672.74% 457.54% 2,770.98% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 17,296 81,442 56,874 37,487 17,425 91,412 57,695 -55.24%
  QoQ % -78.76% 43.20% 51.72% 115.13% -80.94% 58.44% -
  Horiz. % 29.98% 141.16% 98.58% 64.97% 30.20% 158.44% 100.00%
Net Worth 72,061 74,181 77,360 78,420 80,539 83,718 104,913 -22.17%
  QoQ % -2.86% -4.11% -1.35% -2.63% -3.80% -20.20% -
  Horiz. % 68.69% 70.71% 73.74% 74.75% 76.77% 79.80% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 72,061 74,181 77,360 78,420 80,539 83,718 104,913 -22.17%
  QoQ % -2.86% -4.11% -1.35% -2.63% -3.80% -20.20% -
  Horiz. % 68.69% 70.71% 73.74% 74.75% 76.77% 79.80% 100.00%
NOSH 105,973 105,973 105,973 105,973 105,973 105,973 105,973 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -11.72 % -17.97 % -12.21 % -16.67 % -26.42 % -31.80 % -1.40 % 312.82%
  QoQ % 34.78% -47.17% 26.75% 36.90% 16.92% -2,171.43% -
  Horiz. % 837.14% 1,283.57% 872.14% 1,190.71% 1,887.14% 2,271.43% 100.00%
ROE -2.52 % -16.72 % -8.00 % -6.83 % -4.52 % -26.35 % -0.76 % 122.52%
  QoQ % 84.93% -109.00% -17.13% -51.11% 82.85% -3,367.11% -
  Horiz. % 331.58% 2,200.00% 1,052.63% 898.68% 594.74% 3,467.11% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 14.61 65.15 47.83 30.32 13.01 65.45 53.69 -58.04%
  QoQ % -77.57% 36.21% 57.75% 133.05% -80.12% 21.90% -
  Horiz. % 27.21% 121.34% 89.09% 56.47% 24.23% 121.90% 100.00%
EPS -1.71 -11.70 -5.84 -5.05 -3.44 -20.81 -0.75 73.32%
  QoQ % 85.38% -100.34% -15.64% -46.80% 83.47% -2,674.67% -
  Horiz. % 228.00% 1,560.00% 778.67% 673.33% 458.67% 2,774.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6800 0.7000 0.7300 0.7400 0.7600 0.7900 0.9900 -22.17%
  QoQ % -2.86% -4.11% -1.35% -2.63% -3.80% -20.20% -
  Horiz. % 68.69% 70.71% 73.74% 74.75% 76.77% 79.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 820,679
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 1.89 8.41 6.18 3.92 1.68 8.45 6.93 -57.98%
  QoQ % -77.53% 36.08% 57.65% 133.33% -80.12% 21.93% -
  Horiz. % 27.27% 121.36% 89.18% 56.57% 24.24% 121.93% 100.00%
EPS -0.22 -1.51 -0.75 -0.65 -0.44 -2.69 -0.10 69.24%
  QoQ % 85.43% -101.33% -15.38% -47.73% 83.64% -2,590.00% -
  Horiz. % 220.00% 1,510.00% 750.00% 650.00% 440.00% 2,690.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0878 0.0904 0.0943 0.0956 0.0981 0.1020 0.1278 -22.16%
  QoQ % -2.88% -4.14% -1.36% -2.55% -3.82% -20.19% -
  Horiz. % 68.70% 70.74% 73.79% 74.80% 76.76% 79.81% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.9500 0.9200 0.8450 0.9250 0.8550 0.2550 0.3900 -
P/RPS 6.50 1.41 1.77 3.05 6.57 0.39 0.73 330.17%
  QoQ % 360.99% -20.34% -41.97% -53.58% 1,584.62% -46.58% -
  Horiz. % 890.41% 193.15% 242.47% 417.81% 900.00% 53.42% 100.00%
P/EPS -55.47 -7.86 -14.47 -18.31 -24.88 -1.23 -51.92 4.51%
  QoQ % -605.73% 45.68% 20.97% 26.41% -1,922.76% 97.63% -
  Horiz. % 106.84% 15.14% 27.87% 35.27% 47.92% 2.37% 100.00%
EY -1.80 -12.72 -6.91 -5.46 -4.02 -81.62 -1.93 -4.55%
  QoQ % 85.85% -84.08% -26.56% -35.82% 95.07% -4,129.02% -
  Horiz. % 93.26% 659.07% 358.03% 282.90% 208.29% 4,229.02% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.40 1.31 1.16 1.25 1.13 0.32 0.39 134.63%
  QoQ % 6.87% 12.93% -7.20% 10.62% 253.12% -17.95% -
  Horiz. % 358.97% 335.90% 297.44% 320.51% 289.74% 82.05% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 21/05/18 20/02/18 20/11/17 23/08/17 29/05/17 28/02/17 29/11/16 -
Price 0.9400 1.1100 0.8550 0.7350 1.0700 0.5500 0.3050 -
P/RPS 6.43 1.70 1.79 2.42 8.23 0.84 0.57 403.73%
  QoQ % 278.24% -5.03% -26.03% -70.60% 879.76% 47.37% -
  Horiz. % 1,128.07% 298.25% 314.04% 424.56% 1,443.86% 147.37% 100.00%
P/EPS -54.88 -9.48 -14.64 -14.55 -31.13 -2.64 -40.61 22.26%
  QoQ % -478.90% 35.25% -0.62% 53.26% -1,079.17% 93.50% -
  Horiz. % 135.14% 23.34% 36.05% 35.83% 76.66% 6.50% 100.00%
EY -1.82 -10.54 -6.83 -6.88 -3.21 -37.84 -2.46 -18.21%
  QoQ % 82.73% -54.32% 0.73% -114.33% 91.52% -1,438.21% -
  Horiz. % 73.98% 428.46% 277.64% 279.67% 130.49% 1,538.21% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.38 1.59 1.17 0.99 1.41 0.70 0.31 170.86%
  QoQ % -13.21% 35.90% 18.18% -29.79% 101.43% 125.81% -
  Horiz. % 445.16% 512.90% 377.42% 319.35% 454.84% 225.81% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS