Highlights

[HEXTAR] QoQ Quarter Result on 2015-06-30 [#2]

Stock [HEXTAR]: HEXTAR GLOBAL BERHAD
Announcement Date 26-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -25.52%    YoY -     -37.97%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 16,572 20,203 22,885 23,491 31,244 28,023 23,187 -20.05%
  QoQ % -17.97% -11.72% -2.58% -24.81% 11.49% 20.86% -
  Horiz. % 71.47% 87.13% 98.70% 101.31% 134.75% 120.86% 100.00%
PBT -565 -3,303 412 824 1,179 897 536 -
  QoQ % 82.89% -901.70% -50.00% -30.11% 31.44% 67.35% -
  Horiz. % -105.41% -616.23% 76.87% 153.73% 219.96% 167.35% 100.00%
Tax -51 144 -214 -249 -407 -377 -176 -56.18%
  QoQ % -135.42% 167.29% 14.06% 38.82% -7.96% -114.20% -
  Horiz. % 28.98% -81.82% 121.59% 141.48% 231.25% 214.20% 100.00%
NP -616 -3,159 198 575 772 520 360 -
  QoQ % 80.50% -1,695.45% -65.57% -25.52% 48.46% 44.44% -
  Horiz. % -171.11% -877.50% 55.00% 159.72% 214.44% 144.44% 100.00%
NP to SH -616 -3,159 198 575 772 520 360 -
  QoQ % 80.50% -1,695.45% -65.57% -25.52% 48.46% 44.44% -
  Horiz. % -171.11% -877.50% 55.00% 159.72% 214.44% 144.44% 100.00%
Tax Rate - % - % 51.94 % 30.22 % 34.52 % 42.03 % 32.84 % -
  QoQ % 0.00% 0.00% 71.87% -12.46% -17.87% 27.98% -
  Horiz. % 0.00% 0.00% 158.16% 92.02% 105.12% 127.98% 100.00%
Total Cost 17,188 23,362 22,687 22,916 30,472 27,503 22,827 -17.22%
  QoQ % -26.43% 2.98% -1.00% -24.80% 10.80% 20.48% -
  Horiz. % 75.30% 102.34% 99.39% 100.39% 133.49% 120.48% 100.00%
Net Worth 124,262 127,208 95,873 97,962 96,235 95,510 89,999 23.97%
  QoQ % -2.32% 32.68% -2.13% 1.79% 0.76% 6.12% -
  Horiz. % 138.07% 141.34% 106.53% 108.85% 106.93% 106.12% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 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
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 124,262 127,208 95,873 97,962 96,235 95,510 89,999 23.97%
  QoQ % -2.32% 32.68% -2.13% 1.79% 0.76% 6.12% -
  Horiz. % 138.07% 141.34% 106.53% 108.85% 106.93% 106.12% 100.00%
NOSH 106,206 106,006 104,210 106,481 105,753 106,122 99,999 4.09%
  QoQ % 0.19% 1.72% -2.13% 0.69% -0.35% 6.12% -
  Horiz. % 106.21% 106.01% 104.21% 106.48% 105.75% 106.12% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -3.72 % -15.64 % 0.87 % 2.45 % 2.47 % 1.86 % 1.55 % -
  QoQ % 76.21% -1,897.70% -64.49% -0.81% 32.80% 20.00% -
  Horiz. % -240.00% -1,009.03% 56.13% 158.06% 159.35% 120.00% 100.00%
ROE -0.50 % -2.48 % 0.21 % 0.59 % 0.80 % 0.54 % 0.40 % -
  QoQ % 79.84% -1,280.95% -64.41% -26.25% 48.15% 35.00% -
  Horiz. % -125.00% -620.00% 52.50% 147.50% 200.00% 135.00% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 15.60 19.06 21.96 22.06 29.54 26.41 23.19 -23.21%
  QoQ % -18.15% -13.21% -0.45% -25.32% 11.85% 13.89% -
  Horiz. % 67.27% 82.19% 94.70% 95.13% 127.38% 113.89% 100.00%
EPS -0.58 -2.98 0.19 0.54 0.73 0.49 0.36 -
  QoQ % 80.54% -1,668.42% -64.81% -26.03% 48.98% 36.11% -
  Horiz. % -161.11% -827.78% 52.78% 150.00% 202.78% 136.11% 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 1.1700 1.2000 0.9200 0.9200 0.9100 0.9000 0.9000 19.09%
  QoQ % -2.50% 30.43% 0.00% 1.10% 1.11% 0.00% -
  Horiz. % 130.00% 133.33% 102.22% 102.22% 101.11% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 820,679
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 2.02 2.46 2.79 2.86 3.81 3.41 2.83 -20.11%
  QoQ % -17.89% -11.83% -2.45% -24.93% 11.73% 20.49% -
  Horiz. % 71.38% 86.93% 98.59% 101.06% 134.63% 120.49% 100.00%
EPS -0.08 -0.38 0.02 0.07 0.09 0.06 0.04 -
  QoQ % 78.95% -2,000.00% -71.43% -22.22% 50.00% 50.00% -
  Horiz. % -200.00% -950.00% 50.00% 175.00% 225.00% 150.00% 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 0.1514 0.1550 0.1168 0.1194 0.1173 0.1164 0.1097 23.94%
  QoQ % -2.32% 32.71% -2.18% 1.79% 0.77% 6.11% -
  Horiz. % 138.01% 141.29% 106.47% 108.84% 106.93% 106.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.4850 0.7000 0.5150 0.5500 0.6500 0.7400 0.7950 -
P/RPS 3.11 0.00 2.35 2.49 2.20 2.80 3.43 -6.32%
  QoQ % 0.00% 0.00% -5.62% 13.18% -21.43% -18.37% -
  Horiz. % 90.67% 0.00% 68.51% 72.59% 64.14% 81.63% 100.00%
P/EPS -83.62 0.00 271.05 101.85 89.04 151.02 220.83 -
  QoQ % 0.00% 0.00% 166.13% 14.39% -41.04% -31.61% -
  Horiz. % -37.87% 0.00% 122.74% 46.12% 40.32% 68.39% 100.00%
EY -1.20 0.00 0.37 0.98 1.12 0.66 0.45 -
  QoQ % 0.00% 0.00% -62.24% -12.50% 69.70% 46.67% -
  Horiz. % -266.67% 0.00% 82.22% 217.78% 248.89% 146.67% 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 0.41 0.70 0.56 0.60 0.71 0.82 0.88 -39.87%
  QoQ % -41.43% 25.00% -6.67% -15.49% -13.41% -6.82% -
  Horiz. % 46.59% 79.55% 63.64% 68.18% 80.68% 93.18% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 02/06/16 29/02/16 30/11/15 26/08/15 27/05/15 27/02/15 01/12/14 -
Price 0.4850 0.5800 0.5550 0.3800 0.5650 0.6900 0.7500 -
P/RPS 3.11 0.00 2.53 1.72 1.91 2.61 3.23 -2.49%
  QoQ % 0.00% 0.00% 47.09% -9.95% -26.82% -19.20% -
  Horiz. % 96.28% 0.00% 78.33% 53.25% 59.13% 80.80% 100.00%
P/EPS -83.62 0.00 292.11 70.37 77.40 140.82 208.33 -
  QoQ % 0.00% 0.00% 315.11% -9.08% -45.04% -32.41% -
  Horiz. % -40.14% 0.00% 140.22% 33.78% 37.15% 67.59% 100.00%
EY -1.20 0.00 0.34 1.42 1.29 0.71 0.48 -
  QoQ % 0.00% 0.00% -76.06% 10.08% 81.69% 47.92% -
  Horiz. % -250.00% 0.00% 70.83% 295.83% 268.75% 147.92% 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 0.41 0.58 0.60 0.41 0.62 0.77 0.83 -37.48%
  QoQ % -29.31% -3.33% 46.34% -33.87% -19.48% -7.23% -
  Horiz. % 49.40% 69.88% 72.29% 49.40% 74.70% 92.77% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

230  628  603  1055 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 HPPHB 0.90+0.19 
 DNEX 0.265+0.04 
 AT 0.185+0.01 
 FINTEC 0.08+0.005 
 VSOLAR 0.04+0.005 
 KSTAR 0.26-0.06 
 PNEPCB 0.335+0.005 
 DNEX-WD 0.05+0.015 
 PERMAJU 0.165-0.005 

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