Highlights

[HEXTAR] QoQ TTM Result on 2016-03-31 [#1]

Stock [HEXTAR]: HEXTAR GLOBAL BERHAD
Announcement Date 02-Jun-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -86.00%    YoY -     -266.13%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 69,355 77,102 78,958 83,856 97,823 50,908 51,210 22.30%
  QoQ % -10.05% -2.35% -5.84% -14.28% 92.16% -0.59% -
  Horiz. % 135.43% 150.56% 154.18% 163.75% 191.02% 99.41% 100.00%
PBT -21,663 -4,298 -4,271 -2,632 -888 1,309 1,433 -
  QoQ % -404.03% -0.63% -62.27% -196.40% -167.84% -8.65% -
  Horiz. % -1,511.72% -299.93% -298.05% -183.67% -61.97% 91.35% 100.00%
Tax -394 343 227 -370 -726 -591 -553 -20.15%
  QoQ % -214.87% 51.10% 161.35% 49.04% -22.84% -6.87% -
  Horiz. % 71.25% -62.03% -41.05% 66.91% 131.28% 106.87% 100.00%
NP -22,057 -3,955 -4,044 -3,002 -1,614 718 880 -
  QoQ % -457.70% 2.20% -34.71% -86.00% -324.79% -18.41% -
  Horiz. % -2,506.48% -449.43% -459.55% -341.14% -183.41% 81.59% 100.00%
NP to SH -22,065 -3,963 -4,044 -3,002 -1,614 718 880 -
  QoQ % -456.78% 2.00% -34.71% -86.00% -324.79% -18.41% -
  Horiz. % -2,507.39% -450.34% -459.55% -341.14% -183.41% 81.59% 100.00%
Tax Rate - % - % - % - % - % 45.15 % 38.59 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 17.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 117.00% 100.00%
Total Cost 91,412 81,057 83,002 86,858 99,437 50,190 50,330 48.59%
  QoQ % 12.77% -2.34% -4.44% -12.65% 98.12% -0.28% -
  Horiz. % 181.63% 161.05% 164.92% 172.58% 197.57% 99.72% 100.00%
Net Worth 83,718 104,913 105,075 124,262 127,208 95,873 0 -
  QoQ % -20.20% -0.15% -15.44% -2.32% 32.68% 0.00% -
  Horiz. % 87.32% 109.43% 109.60% 129.61% 132.68% 100.00% -
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 83,718 104,913 105,075 124,262 127,208 95,873 0 -
  QoQ % -20.20% -0.15% -15.44% -2.32% 32.68% 0.00% -
  Horiz. % 87.32% 109.43% 109.60% 129.61% 132.68% 100.00% -
NOSH 105,973 105,973 106,136 106,206 106,006 104,210 106,481 -0.32%
  QoQ % 0.00% -0.15% -0.07% 0.19% 1.72% -2.13% -
  Horiz. % 99.52% 99.52% 99.68% 99.74% 99.55% 97.87% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -31.80 % -5.13 % -5.12 % -3.58 % -1.65 % 1.41 % 1.72 % -
  QoQ % -519.88% -0.20% -43.02% -116.97% -217.02% -18.02% -
  Horiz. % -1,848.84% -298.26% -297.67% -208.14% -95.93% 81.98% 100.00%
ROE -26.36 % -3.78 % -3.85 % -2.42 % -1.27 % 0.75 % - % -
  QoQ % -597.35% 1.82% -59.09% -90.55% -269.33% 0.00% -
  Horiz. % -3,514.67% -504.00% -513.33% -322.67% -169.33% 100.00% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 65.45 72.76 74.39 78.96 92.28 48.85 48.09 22.70%
  QoQ % -10.05% -2.19% -5.79% -14.43% 88.90% 1.58% -
  Horiz. % 136.10% 151.30% 154.69% 164.19% 191.89% 101.58% 100.00%
EPS -20.82 -3.74 -3.81 -2.83 -1.52 0.69 0.83 -
  QoQ % -456.68% 1.84% -34.63% -86.18% -320.29% -16.87% -
  Horiz. % -2,508.43% -450.60% -459.04% -340.96% -183.13% 83.13% 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 0.7900 0.9900 0.9900 1.1700 1.2000 0.9200 0.0000 -
  QoQ % -20.20% 0.00% -15.38% -2.50% 30.43% 0.00% -
  Horiz. % 85.87% 107.61% 107.61% 127.17% 130.43% 100.00% -
Adjusted Per Share Value based on latest NOSH - 820,679
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 8.45 9.39 9.62 10.22 11.92 6.20 6.24 22.29%
  QoQ % -10.01% -2.39% -5.87% -14.26% 92.26% -0.64% -
  Horiz. % 135.42% 150.48% 154.17% 163.78% 191.03% 99.36% 100.00%
EPS -2.69 -0.48 -0.49 -0.37 -0.20 0.09 0.11 -
  QoQ % -460.42% 2.04% -32.43% -85.00% -322.22% -18.18% -
  Horiz. % -2,445.45% -436.36% -445.45% -336.36% -181.82% 81.82% 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 0.1020 0.1278 0.1280 0.1514 0.1550 0.1168 0.0000 -
  QoQ % -20.19% -0.16% -15.46% -2.32% 32.71% 0.00% -
  Horiz. % 87.33% 109.42% 109.59% 129.62% 132.71% 100.00% -
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.2550 0.3900 0.4100 0.4850 0.7000 0.5150 0.5500 -
P/RPS 0.39 0.54 0.55 0.61 0.76 1.05 1.14 -50.93%
  QoQ % -27.78% -1.82% -9.84% -19.74% -27.62% -7.89% -
  Horiz. % 34.21% 47.37% 48.25% 53.51% 66.67% 92.11% 100.00%
P/EPS -1.22 -10.43 -10.76 -17.16 -45.98 74.75 66.55 -
  QoQ % 88.30% 3.07% 37.30% 62.68% -161.51% 12.32% -
  Horiz. % -1.83% -15.67% -16.17% -25.79% -69.09% 112.32% 100.00%
EY -81.65 -9.59 -9.29 -5.83 -2.18 1.34 1.50 -
  QoQ % -751.41% -3.23% -59.35% -167.43% -262.69% -10.67% -
  Horiz. % -5,443.33% -639.33% -619.33% -388.67% -145.33% 89.33% 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 0.32 0.39 0.41 0.41 0.58 0.56 0.00 -
  QoQ % -17.95% -4.88% 0.00% -29.31% 3.57% 0.00% -
  Horiz. % 57.14% 69.64% 73.21% 73.21% 103.57% 100.00% -
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 29/11/16 30/08/16 02/06/16 29/02/16 30/11/15 26/08/15 -
Price 0.5500 0.3050 0.4550 0.4850 0.5800 0.5550 0.3800 -
P/RPS 0.84 0.42 0.61 0.61 0.63 1.14 0.79 4.16%
  QoQ % 100.00% -31.15% 0.00% -3.17% -44.74% 44.30% -
  Horiz. % 106.33% 53.16% 77.22% 77.22% 79.75% 144.30% 100.00%
P/EPS -2.64 -8.16 -11.94 -17.16 -38.09 80.55 45.98 -
  QoQ % 67.65% 31.66% 30.42% 54.95% -147.29% 75.18% -
  Horiz. % -5.74% -17.75% -25.97% -37.32% -82.84% 175.18% 100.00%
EY -37.86 -12.26 -8.37 -5.83 -2.63 1.24 2.17 -
  QoQ % -208.81% -46.48% -43.57% -121.67% -312.10% -42.86% -
  Horiz. % -1,744.70% -564.98% -385.71% -268.66% -121.20% 57.14% 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 0.70 0.31 0.46 0.41 0.48 0.60 0.00 -
  QoQ % 125.81% -32.61% 12.20% -14.58% -20.00% 0.00% -
  Horiz. % 116.67% 51.67% 76.67% 68.33% 80.00% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

515  344  641  962 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.125+0.01 
 AT 0.17+0.015 
 VSOLAR 0.05+0.005 
 KGROUP-WC 0.020.00 
 KGROUP 0.0550.00 
 ARMADA 0.285+0.015 
 KNM 0.205+0.01 
 HIBISCS 0.625+0.035 
 HIBISCS-WC 0.085+0.03 
 NETX 0.145+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