Highlights

[HEXTAR] QoQ Quarter Result on 2015-12-31 [#4]

Stock [HEXTAR]: HALEX HOLDINGS BHD
Announcement Date 29-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     -1,695.45%    YoY -     -707.50%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 21,029 18,593 16,572 20,203 22,885 23,491 31,244 -23.14%
  QoQ % 13.10% 12.20% -17.97% -11.72% -2.58% -24.81% -
  Horiz. % 67.31% 59.51% 53.04% 64.66% 73.25% 75.19% 100.00%
PBT 385 -815 -565 -3,303 412 824 1,179 -52.48%
  QoQ % 147.24% -44.25% 82.89% -901.70% -50.00% -30.11% -
  Horiz. % 32.65% -69.13% -47.92% -280.15% 34.94% 69.89% 100.00%
Tax -98 348 -51 144 -214 -249 -407 -61.20%
  QoQ % -128.16% 782.35% -135.42% 167.29% 14.06% 38.82% -
  Horiz. % 24.08% -85.50% 12.53% -35.38% 52.58% 61.18% 100.00%
NP 287 -467 -616 -3,159 198 575 772 -48.20%
  QoQ % 161.46% 24.19% 80.50% -1,695.45% -65.57% -25.52% -
  Horiz. % 37.18% -60.49% -79.79% -409.20% 25.65% 74.48% 100.00%
NP to SH 279 -467 -616 -3,159 198 575 772 -49.17%
  QoQ % 159.74% 24.19% 80.50% -1,695.45% -65.57% -25.52% -
  Horiz. % 36.14% -60.49% -79.79% -409.20% 25.65% 74.48% 100.00%
Tax Rate 25.45 % - % - % - % 51.94 % 30.22 % 34.52 % -18.34%
  QoQ % 0.00% 0.00% 0.00% 0.00% 71.87% -12.46% -
  Horiz. % 73.73% 0.00% 0.00% 0.00% 150.46% 87.54% 100.00%
Total Cost 20,742 19,060 17,188 23,362 22,687 22,916 30,472 -22.56%
  QoQ % 8.82% 10.89% -26.43% 2.98% -1.00% -24.80% -
  Horiz. % 68.07% 62.55% 56.41% 76.67% 74.45% 75.20% 100.00%
Net Worth 104,913 105,075 124,262 127,208 95,873 97,962 96,235 5.91%
  QoQ % -0.15% -15.44% -2.32% 32.68% -2.13% 1.79% -
  Horiz. % 109.02% 109.19% 129.12% 132.18% 99.62% 101.79% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 104,913 105,075 124,262 127,208 95,873 97,962 96,235 5.91%
  QoQ % -0.15% -15.44% -2.32% 32.68% -2.13% 1.79% -
  Horiz. % 109.02% 109.19% 129.12% 132.18% 99.62% 101.79% 100.00%
NOSH 105,973 106,136 106,206 106,006 104,210 106,481 105,753 0.14%
  QoQ % -0.15% -0.07% 0.19% 1.72% -2.13% 0.69% -
  Horiz. % 100.21% 100.36% 100.43% 100.24% 98.54% 100.69% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 1.36 % -2.51 % -3.72 % -15.64 % 0.87 % 2.45 % 2.47 % -32.75%
  QoQ % 154.18% 32.53% 76.21% -1,897.70% -64.49% -0.81% -
  Horiz. % 55.06% -101.62% -150.61% -633.20% 35.22% 99.19% 100.00%
ROE 0.27 % -0.44 % -0.50 % -2.48 % 0.21 % 0.59 % 0.80 % -51.43%
  QoQ % 161.36% 12.00% 79.84% -1,280.95% -64.41% -26.25% -
  Horiz. % 33.75% -55.00% -62.50% -310.00% 26.25% 73.75% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 19.84 17.52 15.60 19.06 21.96 22.06 29.54 -23.25%
  QoQ % 13.24% 12.31% -18.15% -13.21% -0.45% -25.32% -
  Horiz. % 67.16% 59.31% 52.81% 64.52% 74.34% 74.68% 100.00%
EPS 0.27 -0.44 -0.58 -2.98 0.19 0.54 0.73 -48.38%
  QoQ % 161.36% 24.14% 80.54% -1,668.42% -64.81% -26.03% -
  Horiz. % 36.99% -60.27% -79.45% -408.22% 26.03% 73.97% 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 0.9900 1.1700 1.2000 0.9200 0.9200 0.9100 5.76%
  QoQ % 0.00% -15.38% -2.50% 30.43% 0.00% 1.10% -
  Horiz. % 108.79% 108.79% 128.57% 131.87% 101.10% 101.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 820,679
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 2.56 2.27 2.02 2.46 2.79 2.86 3.81 -23.23%
  QoQ % 12.78% 12.38% -17.89% -11.83% -2.45% -24.93% -
  Horiz. % 67.19% 59.58% 53.02% 64.57% 73.23% 75.07% 100.00%
EPS 0.03 -0.06 -0.08 -0.38 0.02 0.07 0.09 -51.83%
  QoQ % 150.00% 25.00% 78.95% -2,000.00% -71.43% -22.22% -
  Horiz. % 33.33% -66.67% -88.89% -422.22% 22.22% 77.78% 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 0.1278 0.1280 0.1514 0.1550 0.1168 0.1194 0.1173 5.87%
  QoQ % -0.16% -15.46% -2.32% 32.71% -2.18% 1.79% -
  Horiz. % 108.95% 109.12% 129.07% 132.14% 99.57% 101.79% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.3900 0.4100 0.4850 0.7000 0.5150 0.5500 0.6500 -
P/RPS 1.97 2.34 3.11 0.00 2.35 2.49 2.20 -7.08%
  QoQ % -15.81% -24.76% 0.00% 0.00% -5.62% 13.18% -
  Horiz. % 89.55% 106.36% 141.36% 0.00% 106.82% 113.18% 100.00%
P/EPS 148.13 -93.18 -83.62 0.00 271.05 101.85 89.04 40.27%
  QoQ % 258.97% -11.43% 0.00% 0.00% 166.13% 14.39% -
  Horiz. % 166.36% -104.65% -93.91% 0.00% 304.41% 114.39% 100.00%
EY 0.68 -1.07 -1.20 0.00 0.37 0.98 1.12 -28.23%
  QoQ % 163.55% 10.83% 0.00% 0.00% -62.24% -12.50% -
  Horiz. % 60.71% -95.54% -107.14% 0.00% 33.04% 87.50% 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 0.39 0.41 0.41 0.70 0.56 0.60 0.71 -32.86%
  QoQ % -4.88% 0.00% -41.43% 25.00% -6.67% -15.49% -
  Horiz. % 54.93% 57.75% 57.75% 98.59% 78.87% 84.51% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 30/08/16 02/06/16 29/02/16 30/11/15 26/08/15 27/05/15 -
Price 0.3050 0.4550 0.4850 0.5800 0.5550 0.3800 0.5650 -
P/RPS 1.54 2.60 3.11 0.00 2.53 1.72 1.91 -13.34%
  QoQ % -40.77% -16.40% 0.00% 0.00% 47.09% -9.95% -
  Horiz. % 80.63% 136.13% 162.83% 0.00% 132.46% 90.05% 100.00%
P/EPS 115.85 -103.41 -83.62 0.00 292.11 70.37 77.40 30.75%
  QoQ % 212.03% -23.67% 0.00% 0.00% 315.11% -9.08% -
  Horiz. % 149.68% -133.60% -108.04% 0.00% 377.40% 90.92% 100.00%
EY 0.86 -0.97 -1.20 0.00 0.34 1.42 1.29 -23.63%
  QoQ % 188.66% 19.17% 0.00% 0.00% -76.06% 10.08% -
  Horiz. % 66.67% -75.19% -93.02% 0.00% 26.36% 110.08% 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 0.31 0.46 0.41 0.58 0.60 0.41 0.62 -36.92%
  QoQ % -32.61% 12.20% -29.31% -3.33% 46.34% -33.87% -
  Horiz. % 50.00% 74.19% 66.13% 93.55% 96.77% 66.13% 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.
 


 

402  228  504  796 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.165-0.01 
 HSI-H6P 0.265-0.04 
 HSI-C7F 0.35+0.02 
 EDUSPEC 0.06+0.005 
 TAWIN-PA 0.055+0.01 
 KNM 0.38+0.005 
 KNM-WB 0.19+0.01 
 PCCS 0.54+0.035 
 DSONIC-WA 0.41-0.02 
 IRIS 0.16+0.005 
Partners & Brokers