Highlights

[HEXTAR] QoQ Cumulative Quarter Result on 2018-12-31 [#4]

Stock [HEXTAR]: HEXTAR GLOBAL BERHAD
Announcement Date 25-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     -131.02%    YoY -     10.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 254,513 73,429 17,578 68,148 52,435 33,710 15,481 545.46%
  QoQ % 246.61% 317.73% -74.21% 29.97% 55.55% 117.75% -
  Horiz. % 1,644.03% 474.32% 113.55% 440.20% 338.71% 217.75% 100.00%
PBT 504 -21,323 -67 -10,947 -4,096 -4,939 -1,596 -
  QoQ % 102.36% -31,725.37% 99.39% -167.26% 17.07% -209.46% -
  Horiz. % -31.58% 1,336.03% 4.20% 685.90% 256.64% 309.46% 100.00%
Tax -5,850 -1,126 -206 -188 -724 -114 -219 791.81%
  QoQ % -419.54% -446.60% -9.57% 74.03% -535.09% 47.95% -
  Horiz. % 2,671.23% 514.16% 94.06% 85.84% 330.59% 52.05% 100.00%
NP -5,346 -22,449 -273 -11,135 -4,820 -5,053 -1,815 105.34%
  QoQ % 76.19% -8,123.08% 97.55% -131.02% 4.61% -178.40% -
  Horiz. % 294.55% 1,236.86% 15.04% 613.50% 265.56% 278.40% 100.00%
NP to SH -5,346 -22,449 -273 -11,135 -4,820 -5,053 -1,815 105.34%
  QoQ % 76.19% -8,123.08% 97.55% -131.02% 4.61% -178.40% -
  Horiz. % 294.55% 1,236.86% 15.04% 613.50% 265.56% 278.40% 100.00%
Tax Rate 1,160.71 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 259,859 95,878 17,851 79,283 57,255 38,763 17,296 507.87%
  QoQ % 171.03% 437.10% -77.48% 38.47% 47.71% 124.12% -
  Horiz. % 1,502.42% 554.34% 103.21% 458.39% 331.03% 224.12% 100.00%
Net Worth 205,163 196,956 61,464 62,524 68,882 68,882 72,061 100.75%
  QoQ % 4.17% 220.44% -1.69% -9.23% 0.00% -4.41% -
  Horiz. % 284.70% 273.32% 85.29% 86.76% 95.59% 95.59% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 29,379 - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 205,163 196,956 61,464 62,524 68,882 68,882 72,061 100.75%
  QoQ % 4.17% 220.44% -1.69% -9.23% 0.00% -4.41% -
  Horiz. % 284.70% 273.32% 85.29% 86.76% 95.59% 95.59% 100.00%
NOSH 820,652 820,652 105,973 105,973 105,973 105,973 105,973 290.93%
  QoQ % 0.00% 674.40% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 774.40% 774.40% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -2.10 % -30.57 % -1.55 % -16.34 % -9.19 % -14.99 % -11.72 % -68.18%
  QoQ % 93.13% -1,872.26% 90.51% -77.80% 38.69% -27.90% -
  Horiz. % 17.92% 260.84% 13.23% 139.42% 78.41% 127.90% 100.00%
ROE -2.61 % -11.40 % -0.44 % -17.81 % -7.00 % -7.34 % -2.52 % 2.36%
  QoQ % 77.11% -2,490.91% 97.53% -154.43% 4.63% -191.27% -
  Horiz. % 103.57% 452.38% 17.46% 706.75% 277.78% 291.27% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 31.01 8.95 16.59 64.31 49.48 31.81 14.61 65.08%
  QoQ % 246.48% -46.05% -74.20% 29.97% 55.55% 117.73% -
  Horiz. % 212.25% 61.26% 113.55% 440.18% 338.67% 217.73% 100.00%
EPS -0.65 -2.74 -0.26 -10.51 -4.55 -4.77 -1.71 -47.50%
  QoQ % 76.28% -953.85% 97.53% -130.99% 4.61% -178.95% -
  Horiz. % 38.01% 160.23% 15.20% 614.62% 266.08% 278.95% 100.00%
DPS 3.58 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. % 100.00% - - - - - -
NAPS 0.2500 0.2400 0.5800 0.5900 0.6500 0.6500 0.6800 -48.65%
  QoQ % 4.17% -58.62% -1.69% -9.23% 0.00% -4.41% -
  Horiz. % 36.76% 35.29% 85.29% 86.76% 95.59% 95.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 820,679
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 31.01 8.95 2.14 8.30 6.39 4.11 1.89 544.60%
  QoQ % 246.48% 318.22% -74.22% 29.89% 55.47% 117.46% -
  Horiz. % 1,640.74% 473.54% 113.23% 439.15% 338.10% 217.46% 100.00%
EPS -0.65 -2.74 -0.03 -1.36 -0.59 -0.62 -0.22 105.77%
  QoQ % 76.28% -9,033.33% 97.79% -130.51% 4.84% -181.82% -
  Horiz. % 295.45% 1,245.45% 13.64% 618.18% 268.18% 281.82% 100.00%
DPS 3.58 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. % 100.00% - - - - - -
NAPS 0.2500 0.2400 0.0749 0.0762 0.0839 0.0839 0.0878 100.76%
  QoQ % 4.17% 220.43% -1.71% -9.18% 0.00% -4.44% -
  Horiz. % 284.74% 273.35% 85.31% 86.79% 95.56% 95.56% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.7300 0.7800 0.8500 0.7500 0.7900 0.9200 0.9500 -
P/RPS 2.35 8.72 5.12 1.17 1.60 2.89 6.50 -49.22%
  QoQ % -73.05% 70.31% 337.61% -26.88% -44.64% -55.54% -
  Horiz. % 36.15% 134.15% 78.77% 18.00% 24.62% 44.46% 100.00%
P/EPS -112.06 -28.51 -329.95 -7.14 -17.37 -19.29 -55.47 59.74%
  QoQ % -293.06% 91.36% -4,521.15% 58.89% 9.95% 65.22% -
  Horiz. % 202.02% 51.40% 594.83% 12.87% 31.31% 34.78% 100.00%
EY -0.89 -3.51 -0.30 -14.01 -5.76 -5.18 -1.80 -37.44%
  QoQ % 74.64% -1,070.00% 97.86% -143.23% -11.20% -187.78% -
  Horiz. % 49.44% 195.00% 16.67% 778.33% 320.00% 287.78% 100.00%
DY 4.90 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. % 100.00% - - - - - -
P/NAPS 2.92 3.25 1.47 1.27 1.22 1.42 1.40 63.17%
  QoQ % -10.15% 121.09% 15.75% 4.10% -14.08% 1.43% -
  Horiz. % 208.57% 232.14% 105.00% 90.71% 87.14% 101.43% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 18/11/19 19/08/19 27/05/19 25/02/19 23/11/18 20/08/18 21/05/18 -
Price 0.6550 0.7000 0.7600 0.8500 0.7500 0.8800 0.9400 -
P/RPS 2.11 7.82 4.58 1.32 1.52 2.77 6.43 -52.39%
  QoQ % -73.02% 70.74% 246.97% -13.16% -45.13% -56.92% -
  Horiz. % 32.81% 121.62% 71.23% 20.53% 23.64% 43.08% 100.00%
P/EPS -100.55 -25.59 -295.02 -8.09 -16.49 -18.46 -54.88 49.68%
  QoQ % -292.93% 91.33% -3,546.72% 50.94% 10.67% 66.36% -
  Horiz. % 183.22% 46.63% 537.57% 14.74% 30.05% 33.64% 100.00%
EY -0.99 -3.91 -0.34 -12.36 -6.06 -5.42 -1.82 -33.34%
  QoQ % 74.68% -1,050.00% 97.25% -103.96% -11.81% -197.80% -
  Horiz. % 54.40% 214.84% 18.68% 679.12% 332.97% 297.80% 100.00%
DY 5.47 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. % 100.00% - - - - - -
P/NAPS 2.62 2.92 1.31 1.44 1.15 1.35 1.38 53.27%
  QoQ % -10.27% 122.90% -9.03% 25.22% -14.81% -2.17% -
  Horiz. % 189.86% 211.59% 94.93% 104.35% 83.33% 97.83% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

314  530  624  951 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.35+0.055 
 MTRONIC 0.14+0.02 
 PHB 0.035+0.005 
 HWGB 0.975+0.13 
 EAH 0.03-0.005 
 INIX 0.345+0.08 
 SAPNRG 0.125+0.005 
 KANGER 0.18+0.005 
 KNM 0.225+0.015 
 MTRONIC-WA 0.09+0.015 

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!

TOP ARTICLES

1. Vivocom’s V-Shape Recovery still intact, and a sharp rally upwards to RM1.22/RM1.48/RM2.20 can take off anytime See Jovin
2. Vivocom’s Steady and Calm Rally to RM1.12 Today. Will It Surge to Break RM1.22 Soon? See Jovin
3. 商业高峰(PUNCAK,6807)股价低于产值 。。。。 jjjmoney
4. AN UNDISCOVERED GEM UPDATE: NEW HOT HOT SELLING PRODUCT FLYING OFF THE SHELVES !! Chongkh888
5. TOPGLOV hints HR ministry’s action does not match stated stand gloveharicut
6. Vivocom’s V-Shape Recovery still intact. Rally still ongoing in a calm and steady stair stepped ascension. See Jovin
7. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
8. I SEE GREAT DANGER FOR THOSE WHO BLINDLY CHASED VACCINE STOCKS WILL EVENTUALLY HIT A WALL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS