[HEXTAR] QoQ Quarter Result on 2015-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 18,593 16,572 20,203 22,885 23,491 31,244 28,023 -23.95% QoQ % 12.20% -17.97% -11.72% -2.58% -24.81% 11.49% - Horiz. % 66.35% 59.14% 72.09% 81.67% 83.83% 111.49% 100.00%
PBT -815 -565 -3,303 412 824 1,179 897 - QoQ % -44.25% 82.89% -901.70% -50.00% -30.11% 31.44% - Horiz. % -90.86% -62.99% -368.23% 45.93% 91.86% 131.44% 100.00%
Tax 348 -51 144 -214 -249 -407 -377 - QoQ % 782.35% -135.42% 167.29% 14.06% 38.82% -7.96% - Horiz. % -92.31% 13.53% -38.20% 56.76% 66.05% 107.96% 100.00%
NP -467 -616 -3,159 198 575 772 520 - QoQ % 24.19% 80.50% -1,695.45% -65.57% -25.52% 48.46% - Horiz. % -89.81% -118.46% -607.50% 38.08% 110.58% 148.46% 100.00%
NP to SH -467 -616 -3,159 198 575 772 520 - QoQ % 24.19% 80.50% -1,695.45% -65.57% -25.52% 48.46% - Horiz. % -89.81% -118.46% -607.50% 38.08% 110.58% 148.46% 100.00%
Tax Rate - % - % - % 51.94 % 30.22 % 34.52 % 42.03 % - QoQ % 0.00% 0.00% 0.00% 71.87% -12.46% -17.87% - Horiz. % 0.00% 0.00% 0.00% 123.58% 71.90% 82.13% 100.00%
Total Cost 19,060 17,188 23,362 22,687 22,916 30,472 27,503 -21.71% QoQ % 10.89% -26.43% 2.98% -1.00% -24.80% 10.80% - Horiz. % 69.30% 62.49% 84.94% 82.49% 83.32% 110.80% 100.00%
Net Worth 105,075 124,262 127,208 95,873 97,962 96,235 95,510 6.58% QoQ % -15.44% -2.32% 32.68% -2.13% 1.79% 0.76% - Horiz. % 110.01% 130.10% 133.19% 100.38% 102.57% 100.76% 100.00%
Dividend 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 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 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 105,075 124,262 127,208 95,873 97,962 96,235 95,510 6.58% QoQ % -15.44% -2.32% 32.68% -2.13% 1.79% 0.76% - Horiz. % 110.01% 130.10% 133.19% 100.38% 102.57% 100.76% 100.00%
NOSH 106,136 106,206 106,006 104,210 106,481 105,753 106,122 0.01% QoQ % -0.07% 0.19% 1.72% -2.13% 0.69% -0.35% - Horiz. % 100.01% 100.08% 99.89% 98.20% 100.34% 99.65% 100.00%
Ratio Analysis 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -2.51 % -3.72 % -15.64 % 0.87 % 2.45 % 2.47 % 1.86 % - QoQ % 32.53% 76.21% -1,897.70% -64.49% -0.81% 32.80% - Horiz. % -134.95% -200.00% -840.86% 46.77% 131.72% 132.80% 100.00%
ROE -0.44 % -0.50 % -2.48 % 0.21 % 0.59 % 0.80 % 0.54 % - QoQ % 12.00% 79.84% -1,280.95% -64.41% -26.25% 48.15% - Horiz. % -81.48% -92.59% -459.26% 38.89% 109.26% 148.15% 100.00%
Per Share 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 17.52 15.60 19.06 21.96 22.06 29.54 26.41 -23.96% QoQ % 12.31% -18.15% -13.21% -0.45% -25.32% 11.85% - Horiz. % 66.34% 59.07% 72.17% 83.15% 83.53% 111.85% 100.00%
EPS -0.44 -0.58 -2.98 0.19 0.54 0.73 0.49 - QoQ % 24.14% 80.54% -1,668.42% -64.81% -26.03% 48.98% - Horiz. % -89.80% -118.37% -608.16% 38.78% 110.20% 148.98% 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 0.9900 1.1700 1.2000 0.9200 0.9200 0.9100 0.9000 6.57% QoQ % -15.38% -2.50% 30.43% 0.00% 1.10% 1.11% - Horiz. % 110.00% 130.00% 133.33% 102.22% 102.22% 101.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 820,679 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 2.27 2.02 2.46 2.79 2.86 3.81 3.41 -23.78% QoQ % 12.38% -17.89% -11.83% -2.45% -24.93% 11.73% - Horiz. % 66.57% 59.24% 72.14% 81.82% 83.87% 111.73% 100.00%
EPS -0.06 -0.08 -0.38 0.02 0.07 0.09 0.06 - QoQ % 25.00% 78.95% -2,000.00% -71.43% -22.22% 50.00% - Horiz. % -100.00% -133.33% -633.33% 33.33% 116.67% 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 0.1280 0.1514 0.1550 0.1168 0.1194 0.1173 0.1164 6.54% QoQ % -15.46% -2.32% 32.71% -2.18% 1.79% 0.77% - Horiz. % 109.97% 130.07% 133.16% 100.34% 102.58% 100.77% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.4100 0.4850 0.7000 0.5150 0.5500 0.6500 0.7400 -
P/RPS 2.34 3.11 0.00 2.35 2.49 2.20 2.80 -11.29% QoQ % -24.76% 0.00% 0.00% -5.62% 13.18% -21.43% - Horiz. % 83.57% 111.07% 0.00% 83.93% 88.93% 78.57% 100.00%
P/EPS -93.18 -83.62 0.00 271.05 101.85 89.04 151.02 - QoQ % -11.43% 0.00% 0.00% 166.13% 14.39% -41.04% - Horiz. % -61.70% -55.37% 0.00% 179.48% 67.44% 58.96% 100.00%
EY -1.07 -1.20 0.00 0.37 0.98 1.12 0.66 - QoQ % 10.83% 0.00% 0.00% -62.24% -12.50% 69.70% - Horiz. % -162.12% -181.82% 0.00% 56.06% 148.48% 169.70% 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 0.41 0.70 0.56 0.60 0.71 0.82 -37.03% QoQ % 0.00% -41.43% 25.00% -6.67% -15.49% -13.41% - Horiz. % 50.00% 50.00% 85.37% 68.29% 73.17% 86.59% 100.00%
Price Multiplier on Announcement Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 02/06/16 29/02/16 30/11/15 26/08/15 27/05/15 27/02/15 -
Price 0.4550 0.4850 0.5800 0.5550 0.3800 0.5650 0.6900 -
P/RPS 2.60 3.11 0.00 2.53 1.72 1.91 2.61 -0.26% QoQ % -16.40% 0.00% 0.00% 47.09% -9.95% -26.82% - Horiz. % 99.62% 119.16% 0.00% 96.93% 65.90% 73.18% 100.00%
P/EPS -103.41 -83.62 0.00 292.11 70.37 77.40 140.82 - QoQ % -23.67% 0.00% 0.00% 315.11% -9.08% -45.04% - Horiz. % -73.43% -59.38% 0.00% 207.44% 49.97% 54.96% 100.00%
EY -0.97 -1.20 0.00 0.34 1.42 1.29 0.71 - QoQ % 19.17% 0.00% 0.00% -76.06% 10.08% 81.69% - Horiz. % -136.62% -169.01% 0.00% 47.89% 200.00% 181.69% 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 0.46 0.41 0.58 0.60 0.41 0.62 0.77 -29.09% QoQ % 12.20% -29.31% -3.33% 46.34% -33.87% -19.48% - Horiz. % 59.74% 53.25% 75.32% 77.92% 53.25% 80.52% 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.
Comment
Q4(Other) Part 1 2015 30 Nov 2015 (Final).pdf 
