Highlights

[HEXTAR] QoQ Quarter Result on 2017-09-30 [#3]

Stock [HEXTAR]: HALEX HOLDINGS BHD
Announcement Date 20-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     51.26%    YoY -     -399.28%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 18,229 15,481 18,355 18,552 18,349 13,783 12,456 28.99%
  QoQ % 17.75% -15.66% -1.06% 1.11% 33.13% 10.65% -
  Horiz. % 146.35% 124.29% 147.36% 148.94% 147.31% 110.65% 100.00%
PBT -3,343 -1,596 -5,480 -605 -1,877 -3,566 -20,668 -70.41%
  QoQ % -109.46% 70.88% -805.79% 67.77% 47.36% 82.75% -
  Horiz. % 16.17% 7.72% 26.51% 2.93% 9.08% 17.25% 100.00%
Tax 105 -219 -733 -230 164 -76 -593 -
  QoQ % 147.95% 70.12% -218.70% -240.24% 315.79% 87.18% -
  Horiz. % -17.71% 36.93% 123.61% 38.79% -27.66% 12.82% 100.00%
NP -3,238 -1,815 -6,213 -835 -1,713 -3,642 -21,261 -71.58%
  QoQ % -78.40% 70.79% -644.07% 51.26% 52.97% 82.87% -
  Horiz. % 15.23% 8.54% 29.22% 3.93% 8.06% 17.13% 100.00%
NP to SH -3,238 -1,815 -6,213 -835 -1,713 -3,642 -21,261 -71.58%
  QoQ % -78.40% 70.79% -644.07% 51.26% 52.97% 82.87% -
  Horiz. % 15.23% 8.54% 29.22% 3.93% 8.06% 17.13% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 21,467 17,296 24,568 19,387 20,062 17,425 33,717 -26.05%
  QoQ % 24.12% -29.60% 26.72% -3.36% 15.13% -48.32% -
  Horiz. % 63.67% 51.30% 72.87% 57.50% 59.50% 51.68% 100.00%
Net Worth 68,882 72,061 74,181 77,360 78,420 80,539 83,718 -12.23%
  QoQ % -4.41% -2.86% -4.11% -1.35% -2.63% -3.80% -
  Horiz. % 82.28% 86.08% 88.61% 92.41% 93.67% 96.20% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 68,882 72,061 74,181 77,360 78,420 80,539 83,718 -12.23%
  QoQ % -4.41% -2.86% -4.11% -1.35% -2.63% -3.80% -
  Horiz. % 82.28% 86.08% 88.61% 92.41% 93.67% 96.20% 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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -17.76 % -11.72 % -33.85 % -4.50 % -9.34 % -26.42 % -170.69 % -77.97%
  QoQ % -51.54% 65.38% -652.22% 51.82% 64.65% 84.52% -
  Horiz. % 10.40% 6.87% 19.83% 2.64% 5.47% 15.48% 100.00%
ROE -4.70 % -2.52 % -8.38 % -1.08 % -2.18 % -4.52 % -25.40 % -67.63%
  QoQ % -86.51% 69.93% -675.93% 50.46% 51.77% 82.20% -
  Horiz. % 18.50% 9.92% 32.99% 4.25% 8.58% 17.80% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 17.20 14.61 17.32 17.51 17.31 13.01 11.75 29.01%
  QoQ % 17.73% -15.65% -1.09% 1.16% 33.05% 10.72% -
  Horiz. % 146.38% 124.34% 147.40% 149.02% 147.32% 110.72% 100.00%
EPS -3.06 -1.71 -5.86 -0.79 -1.62 -3.44 -20.06 -71.55%
  QoQ % -78.95% 70.82% -641.77% 51.23% 52.91% 82.85% -
  Horiz. % 15.25% 8.52% 29.21% 3.94% 8.08% 17.15% 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 0.6500 0.6800 0.7000 0.7300 0.7400 0.7600 0.7900 -12.23%
  QoQ % -4.41% -2.86% -4.11% -1.35% -2.63% -3.80% -
  Horiz. % 82.28% 86.08% 88.61% 92.41% 93.67% 96.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 820,679
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 2.22 1.89 2.24 2.26 2.24 1.68 1.52 28.82%
  QoQ % 17.46% -15.63% -0.88% 0.89% 33.33% 10.53% -
  Horiz. % 146.05% 124.34% 147.37% 148.68% 147.37% 110.53% 100.00%
EPS -0.39 -0.22 -0.76 -0.10 -0.21 -0.44 -2.59 -71.79%
  QoQ % -77.27% 71.05% -660.00% 52.38% 52.27% 83.01% -
  Horiz. % 15.06% 8.49% 29.34% 3.86% 8.11% 16.99% 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 0.0839 0.0878 0.0904 0.0943 0.0956 0.0981 0.1020 -12.24%
  QoQ % -4.44% -2.88% -4.14% -1.36% -2.55% -3.82% -
  Horiz. % 82.25% 86.08% 88.63% 92.45% 93.73% 96.18% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.9200 0.9500 0.9200 0.8450 0.9250 0.8550 0.2550 -
P/RPS 5.35 6.50 5.31 4.83 5.34 6.57 2.17 82.80%
  QoQ % -17.69% 22.41% 9.94% -9.55% -18.72% 202.76% -
  Horiz. % 246.54% 299.54% 244.70% 222.58% 246.08% 302.76% 100.00%
P/EPS -30.11 -55.47 -15.69 -107.24 -57.22 -24.88 -1.27 730.09%
  QoQ % 45.72% -253.54% 85.37% -87.42% -129.98% -1,859.06% -
  Horiz. % 2,370.87% 4,367.72% 1,235.43% 8,444.09% 4,505.51% 1,959.06% 100.00%
EY -3.32 -1.80 -6.37 -0.93 -1.75 -4.02 -78.68 -87.95%
  QoQ % -84.44% 71.74% -584.95% 46.86% 56.47% 94.89% -
  Horiz. % 4.22% 2.29% 8.10% 1.18% 2.22% 5.11% 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 1.42 1.40 1.31 1.16 1.25 1.13 0.32 170.78%
  QoQ % 1.43% 6.87% 12.93% -7.20% 10.62% 253.12% -
  Horiz. % 443.75% 437.50% 409.38% 362.50% 390.62% 353.12% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 20/08/18 21/05/18 20/02/18 20/11/17 23/08/17 29/05/17 28/02/17 -
Price 0.8800 0.9400 1.1100 0.8550 0.7350 1.0700 0.5500 -
P/RPS 5.12 6.43 6.41 4.88 4.24 8.23 4.68 6.19%
  QoQ % -20.37% 0.31% 31.35% 15.09% -48.48% 75.85% -
  Horiz. % 109.40% 137.39% 136.97% 104.27% 90.60% 175.85% 100.00%
P/EPS -28.80 -54.88 -18.93 -108.51 -45.47 -31.13 -2.74 381.91%
  QoQ % 47.52% -189.91% 82.55% -138.64% -46.06% -1,036.13% -
  Horiz. % 1,051.09% 2,002.92% 690.88% 3,960.22% 1,659.49% 1,136.13% 100.00%
EY -3.47 -1.82 -5.28 -0.92 -2.20 -3.21 -36.48 -79.25%
  QoQ % -90.66% 65.53% -473.91% 58.18% 31.46% 91.20% -
  Horiz. % 9.51% 4.99% 14.47% 2.52% 6.03% 8.80% 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 1.35 1.38 1.59 1.17 0.99 1.41 0.70 55.12%
  QoQ % -2.17% -13.21% 35.90% 18.18% -29.79% 101.43% -
  Horiz. % 192.86% 197.14% 227.14% 167.14% 141.43% 201.43% 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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 
Partners & Brokers