[HEXTAR] YoY Annualized Quarter Result on 2015-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 30/06/14 31/03/13 CAGR
Revenue 67,420 64,264 71,740 165,514 91,572 142,704 93,620 -6.06% YoY % 4.91% -10.42% -56.66% 80.75% -35.83% 52.43% - Horiz. % 72.01% 68.64% 76.63% 176.79% 97.81% 152.43% 100.00%
PBT -9,878 -10,886 -2,760 5,802 2,546 5,088 3,554 - YoY % 9.26% -294.42% -147.57% 127.89% -49.96% 43.16% - Horiz. % -277.94% -306.30% -77.66% 163.25% 71.64% 143.16% 100.00%
Tax -228 176 594 -2,068 -884 -1,572 -866 -22.44% YoY % -229.55% -70.37% 128.72% -133.94% 43.77% -81.52% - Horiz. % 26.33% -20.32% -68.59% 238.80% 102.08% 181.52% 100.00%
NP -10,106 -10,710 -2,166 3,734 1,662 3,516 2,688 - YoY % 5.64% -394.46% -158.01% 124.67% -52.73% 30.80% - Horiz. % -375.97% -398.44% -80.58% 138.91% 61.83% 130.80% 100.00%
NP to SH -10,106 -10,710 -2,166 3,734 1,662 3,516 2,688 - YoY % 5.64% -394.46% -158.01% 124.67% -52.73% 30.80% - Horiz. % -375.97% -398.44% -80.58% 138.91% 61.83% 130.80% 100.00%
Tax Rate - % - % - % 35.64 % 34.72 % 30.90 % 24.37 % - YoY % 0.00% 0.00% 0.00% 2.65% 12.36% 26.80% - Horiz. % 0.00% 0.00% 0.00% 146.25% 142.47% 126.80% 100.00%
Total Cost 77,526 74,974 73,906 161,780 89,910 139,188 90,932 -2.99% YoY % 3.40% 1.45% -54.32% 79.94% -35.40% 53.07% - Horiz. % 85.26% 82.45% 81.28% 177.91% 98.88% 153.07% 100.00%
Net Worth 68,882 78,420 105,114 97,593 91,109 89,897 91,271 -5.22% YoY % -12.16% -25.40% 7.71% 7.12% 1.35% -1.51% - Horiz. % 75.47% 85.92% 115.17% 106.93% 99.82% 98.49% 100.00%
Dividend 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 30/06/14 31/03/13 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 30/06/14 31/03/13 CAGR
Net Worth 68,882 78,420 105,114 97,593 91,109 89,897 91,271 -5.22% YoY % -12.16% -25.40% 7.71% 7.12% 1.35% -1.51% - Horiz. % 75.47% 85.92% 115.17% 106.93% 99.82% 98.49% 100.00%
NOSH 105,973 105,973 106,176 106,079 100,120 99,886 100,298 1.05% YoY % 0.00% -0.19% 0.09% 5.95% 0.23% -0.41% - Horiz. % 105.66% 105.66% 105.86% 105.76% 99.82% 99.59% 100.00%
Ratio Analysis 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 30/06/14 31/03/13 CAGR
NP Margin -14.99 % -16.67 % -3.02 % 2.26 % 1.81 % 2.46 % 2.87 % - YoY % 10.08% -451.99% -233.63% 24.86% -26.42% -14.29% - Horiz. % -522.30% -580.84% -105.23% 78.75% 63.07% 85.71% 100.00%
ROE -14.67 % -13.66 % -2.06 % 3.83 % 1.82 % 3.91 % 2.95 % - YoY % -7.39% -563.11% -153.79% 110.44% -53.45% 32.54% - Horiz. % -497.29% -463.05% -69.83% 129.83% 61.69% 132.54% 100.00%
Per Share 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 30/06/14 31/03/13 CAGR
RPS 63.62 60.64 67.57 156.03 91.46 142.87 93.34 -7.04% YoY % 4.91% -10.26% -56.69% 70.60% -35.98% 53.06% - Horiz. % 68.16% 64.97% 72.39% 167.16% 97.99% 153.06% 100.00%
EPS -9.54 -10.10 -2.04 3.52 1.66 3.52 2.68 - YoY % 5.54% -395.10% -157.95% 112.05% -52.84% 31.34% - Horiz. % -355.97% -376.87% -76.12% 131.34% 61.94% 131.34% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.6500 0.7400 0.9900 0.9200 0.9100 0.9000 0.9100 -6.21% YoY % -12.16% -25.25% 7.61% 1.10% 1.11% -1.10% - Horiz. % 71.43% 81.32% 108.79% 101.10% 100.00% 98.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 817,789 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 30/06/14 31/03/13 CAGR
RPS 8.24 7.86 8.77 20.24 11.20 17.45 11.45 -6.07% YoY % 4.83% -10.38% -56.67% 80.71% -35.82% 52.40% - Horiz. % 71.97% 68.65% 76.59% 176.77% 97.82% 152.40% 100.00%
EPS -1.24 -1.31 -0.26 0.46 0.20 0.43 0.33 - YoY % 5.34% -403.85% -156.52% 130.00% -53.49% 30.30% - Horiz. % -375.76% -396.97% -78.79% 139.39% 60.61% 130.30% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0842 0.0959 0.1285 0.1193 0.1114 0.1099 0.1116 -5.22% YoY % -12.20% -25.37% 7.71% 7.09% 1.36% -1.52% - Horiz. % 75.45% 85.93% 115.14% 106.90% 99.82% 98.48% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/16 30/06/14 30/06/16 30/06/15 31/03/14 30/06/14 31/03/13 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 31/03/14 30/06/14 29/03/13 -
Price 0.9200 0.9250 0.4100 0.5500 0.8550 0.9100 0.6100 -
P/RPS 1.45 1.53 0.61 0.35 0.93 0.64 0.65 16.51% YoY % -5.23% 150.82% 74.29% -62.37% 45.31% -1.54% - Horiz. % 223.08% 235.38% 93.85% 53.85% 143.08% 98.46% 100.00%
P/EPS -9.65 -9.15 -20.10 15.63 51.51 25.85 22.76 - YoY % -5.46% 54.48% -228.60% -69.66% 99.26% 13.58% - Horiz. % -42.40% -40.20% -88.31% 68.67% 226.32% 113.58% 100.00%
EY -10.37 -10.93 -4.98 6.40 1.94 3.87 4.39 - YoY % 5.12% -119.48% -177.81% 229.90% -49.87% -11.85% - Horiz. % -236.22% -248.97% -113.44% 145.79% 44.19% 88.15% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.42 1.25 0.41 0.60 0.94 1.01 0.67 15.37% YoY % 13.60% 204.88% -31.67% -36.17% -6.93% 50.75% - Horiz. % 211.94% 186.57% 61.19% 89.55% 140.30% 150.75% 100.00%
Price Multiplier on Announcement Date 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 30/06/14 31/03/13 CAGR
Date 20/08/18 23/08/17 30/08/16 26/08/15 29/05/14 28/08/14 27/05/13 -
Price 0.8800 0.7350 0.4550 0.3800 0.8350 0.8050 0.6200 -
P/RPS 1.38 1.21 0.67 0.24 0.91 0.56 0.66 15.08% YoY % 14.05% 80.60% 179.17% -73.63% 62.50% -15.15% - Horiz. % 209.09% 183.33% 101.52% 36.36% 137.88% 84.85% 100.00%
P/EPS -9.23 -7.27 -22.30 10.80 50.30 22.87 23.13 - YoY % -26.96% 67.40% -306.48% -78.53% 119.94% -1.12% - Horiz. % -39.90% -31.43% -96.41% 46.69% 217.47% 98.88% 100.00%
EY -10.84 -13.75 -4.48 9.26 1.99 4.37 4.32 - YoY % 21.16% -206.92% -148.38% 365.33% -54.46% 1.16% - Horiz. % -250.93% -318.29% -103.70% 214.35% 46.06% 101.16% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.35 0.99 0.46 0.41 0.92 0.89 0.68 13.95% YoY % 36.36% 115.22% 12.20% -55.43% 3.37% 30.88% - Horiz. % 198.53% 145.59% 67.65% 60.29% 135.29% 130.88% 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
3Q2015 (Part 1).pdf 
