[HEXTAR] YoY Cumulative Quarter Result on 2015-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative 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 33,710 32,132 35,870 82,757 45,786 71,352 46,810 -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 -4,939 -5,443 -1,380 2,901 1,273 2,544 1,777 - 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 -114 88 297 -1,034 -442 -786 -433 -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 -5,053 -5,355 -1,083 1,867 831 1,758 1,344 - 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 -5,053 -5,355 -1,083 1,867 831 1,758 1,344 - 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 38,763 37,487 36,953 80,890 44,955 69,594 45,466 -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 -7.34 % -6.83 % -1.03 % 1.91 % 0.91 % 1.96 % 1.47 % - YoY % -7.47% -563.11% -153.93% 109.89% -53.57% 33.33% - Horiz. % -499.32% -464.63% -70.07% 129.93% 61.90% 133.33% 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 31.81 30.32 33.78 78.01 45.73 71.43 46.67 -7.04% YoY % 4.91% -10.24% -56.70% 70.59% -35.98% 53.05% - Horiz. % 68.16% 64.97% 72.38% 167.15% 97.99% 153.05% 100.00%
EPS -4.77 -5.05 -1.02 1.76 0.83 1.76 1.34 - 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 - 820,679 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 30/06/14 31/03/13 CAGR
RPS 4.11 3.92 4.37 10.08 5.58 8.69 5.70 -6.04% YoY % 4.85% -10.30% -56.65% 80.65% -35.79% 52.46% - Horiz. % 72.11% 68.77% 76.67% 176.84% 97.89% 152.46% 100.00%
EPS -0.62 -0.65 -0.13 0.23 0.10 0.21 0.16 - YoY % 4.62% -400.00% -156.52% 130.00% -52.38% 31.25% - Horiz. % -387.50% -406.25% -81.25% 143.75% 62.50% 131.25% 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 0.0839 0.0956 0.1281 0.1189 0.1110 0.1095 0.1112 -5.22% YoY % -12.24% -25.37% 7.74% 7.12% 1.37% -1.53% - Horiz. % 75.45% 85.97% 115.20% 106.92% 99.82% 98.47% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/18 30/06/17 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 2.89 3.05 1.21 0.71 1.87 1.27 1.31 16.26% YoY % -5.25% 152.07% 70.42% -62.03% 47.24% -3.05% - Horiz. % 220.61% 232.82% 92.37% 54.20% 142.75% 96.95% 100.00%
P/EPS -19.29 -18.31 -40.20 31.25 103.01 51.70 45.52 - YoY % -5.35% 54.45% -228.64% -69.66% 99.25% 13.58% - Horiz. % -42.38% -40.22% -88.31% 68.65% 226.30% 113.58% 100.00%
EY -5.18 -5.46 -2.49 3.20 0.97 1.93 2.20 - YoY % 5.13% -119.28% -177.81% 229.90% -49.74% -12.27% - Horiz. % -235.45% -248.18% -113.18% 145.45% 44.09% 87.73% 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 2.77 2.42 1.35 0.49 1.83 1.13 1.33 14.99% YoY % 14.46% 79.26% 175.51% -73.22% 61.95% -15.04% - Horiz. % 208.27% 181.95% 101.50% 36.84% 137.59% 84.96% 100.00%
P/EPS -18.46 -14.55 -44.61 21.59 100.60 45.74 46.27 - YoY % -26.87% 67.38% -306.62% -78.54% 119.94% -1.15% - Horiz. % -39.90% -31.45% -96.41% 46.66% 217.42% 98.85% 100.00%
EY -5.42 -6.88 -2.24 4.63 0.99 2.19 2.16 - YoY % 21.22% -207.14% -148.38% 367.68% -54.79% 1.39% - Horiz. % -250.93% -318.52% -103.70% 214.35% 45.83% 101.39% 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 
