[HEXTAR] YoY Quarter Result on 2018-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/03/15 31/12/13 CAGR
Revenue 17,578 15,481 13,783 16,572 28,023 31,244 22,804 -4.84% YoY % 13.55% 12.32% -16.83% -40.86% -10.31% 37.01% - Horiz. % 77.08% 67.89% 60.44% 72.67% 122.89% 137.01% 100.00%
PBT -67 -1,596 -3,566 -565 897 1,179 750 - YoY % 95.80% 55.24% -531.15% -162.99% -23.92% 57.20% - Horiz. % -8.93% -212.80% -475.47% -75.33% 119.60% 157.20% 100.00%
Tax -206 -219 -76 -51 -377 -407 -302 -7.03% YoY % 5.94% -188.16% -49.02% 86.47% 7.37% -34.77% - Horiz. % 68.21% 72.52% 25.17% 16.89% 124.83% 134.77% 100.00%
NP -273 -1,815 -3,642 -616 520 772 448 - YoY % 84.96% 50.16% -491.23% -218.46% -32.64% 72.32% - Horiz. % -60.94% -405.13% -812.95% -137.50% 116.07% 172.32% 100.00%
NP to SH -273 -1,815 -3,642 -616 520 772 448 - YoY % 84.96% 50.16% -491.23% -218.46% -32.64% 72.32% - Horiz. % -60.94% -405.13% -812.95% -137.50% 116.07% 172.32% 100.00%
Tax Rate - % - % - % - % 42.03 % 34.52 % 40.27 % - YoY % 0.00% 0.00% 0.00% 0.00% 21.76% -14.28% - Horiz. % 0.00% 0.00% 0.00% 0.00% 104.37% 85.72% 100.00%
Total Cost 17,851 17,296 17,425 17,188 27,503 30,472 22,356 -4.20% YoY % 3.21% -0.74% 1.38% -37.51% -9.74% 36.30% - Horiz. % 79.85% 77.37% 77.94% 76.88% 123.02% 136.30% 100.00%
Net Worth 61,464 72,061 80,539 124,262 95,510 96,235 90,595 -7.12% YoY % -14.71% -10.53% -35.19% 30.10% -0.75% 6.23% - Horiz. % 67.84% 79.54% 88.90% 137.16% 105.42% 106.23% 100.00%
Dividend 31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/03/15 31/12/13 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 31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/03/15 31/12/13 CAGR
Net Worth 61,464 72,061 80,539 124,262 95,510 96,235 90,595 -7.12% YoY % -14.71% -10.53% -35.19% 30.10% -0.75% 6.23% - Horiz. % 67.84% 79.54% 88.90% 137.16% 105.42% 106.23% 100.00%
NOSH 105,973 105,973 105,973 106,206 106,122 105,753 99,555 1.20% YoY % 0.00% 0.00% -0.22% 0.08% 0.35% 6.23% - Horiz. % 106.45% 106.45% 106.45% 106.68% 106.60% 106.23% 100.00%
Ratio Analysis 31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/03/15 31/12/13 CAGR
NP Margin -1.55 % -11.72 % -26.42 % -3.72 % 1.86 % 2.47 % 1.96 % - YoY % 86.77% 55.64% -610.22% -300.00% -24.70% 26.02% - Horiz. % -79.08% -597.96% -1,347.96% -189.80% 94.90% 126.02% 100.00%
ROE -0.44 % -2.52 % -4.52 % -0.50 % 0.54 % 0.80 % 0.49 % - YoY % 82.54% 44.25% -804.00% -192.59% -32.50% 63.27% - Horiz. % -89.80% -514.29% -922.45% -102.04% 110.20% 163.27% 100.00%
Per Share 31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/03/15 31/12/13 CAGR
RPS 16.59 14.61 13.01 15.60 26.41 29.54 22.91 -5.96% YoY % 13.55% 12.30% -16.60% -40.93% -10.60% 28.94% - Horiz. % 72.41% 63.77% 56.79% 68.09% 115.28% 128.94% 100.00%
EPS -0.26 -1.71 -3.44 -0.58 0.49 0.73 0.45 - YoY % 84.80% 50.29% -493.10% -218.37% -32.88% 62.22% - Horiz. % -57.78% -380.00% -764.44% -128.89% 108.89% 162.22% 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 0.5800 0.6800 0.7600 1.1700 0.9000 0.9100 0.9100 -8.22% YoY % -14.71% -10.53% -35.04% 30.00% -1.10% 0.00% - Horiz. % 63.74% 74.73% 83.52% 128.57% 98.90% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 820,679 31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/03/15 31/12/13 CAGR
RPS 2.14 1.89 1.68 2.02 3.41 3.81 2.78 -4.86% YoY % 13.23% 12.50% -16.83% -40.76% -10.50% 37.05% - Horiz. % 76.98% 67.99% 60.43% 72.66% 122.66% 137.05% 100.00%
EPS -0.03 -0.22 -0.44 -0.08 0.06 0.09 0.05 - YoY % 86.36% 50.00% -450.00% -233.33% -33.33% 80.00% - Horiz. % -60.00% -440.00% -880.00% -160.00% 120.00% 180.00% 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 0.0749 0.0878 0.0981 0.1514 0.1164 0.1173 0.1104 -7.12% YoY % -14.69% -10.50% -35.20% 30.07% -0.77% 6.25% - Horiz. % 67.84% 79.53% 88.86% 137.14% 105.43% 106.25% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/03/15 31/12/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/12/14 31/03/15 31/12/13 -
Price 0.8500 0.9500 0.8550 0.4850 0.7400 0.6500 0.6550 -
P/RPS 5.12 6.50 6.57 3.11 2.80 2.20 2.86 11.73% YoY % -21.23% -1.07% 111.25% 11.07% 27.27% -23.08% - Horiz. % 179.02% 227.27% 229.72% 108.74% 97.90% 76.92% 100.00%
P/EPS -329.95 -55.47 -24.88 -83.62 151.02 89.04 145.56 - YoY % -494.83% -122.95% 70.25% -155.37% 69.61% -38.83% - Horiz. % -226.68% -38.11% -17.09% -57.45% 103.75% 61.17% 100.00%
EY -0.30 -1.80 -4.02 -1.20 0.66 1.12 0.69 - YoY % 83.33% 55.22% -235.00% -281.82% -41.07% 62.32% - Horiz. % -43.48% -260.87% -582.61% -173.91% 95.65% 162.32% 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 1.47 1.40 1.13 0.41 0.82 0.71 0.72 14.57% YoY % 5.00% 23.89% 175.61% -50.00% 15.49% -1.39% - Horiz. % 204.17% 194.44% 156.94% 56.94% 113.89% 98.61% 100.00%
Price Multiplier on Announcement Date 31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/03/15 31/12/13 CAGR
Date 27/05/19 21/05/18 29/05/17 02/06/16 27/02/15 27/05/15 28/02/14 -
Price 0.7600 0.9400 1.0700 0.4850 0.6900 0.5650 0.7350 -
P/RPS 4.58 6.43 8.23 3.11 2.61 1.91 3.21 7.01% YoY % -28.77% -21.87% 164.63% 19.16% 36.65% -40.50% - Horiz. % 142.68% 200.31% 256.39% 96.88% 81.31% 59.50% 100.00%
P/EPS -295.02 -54.88 -31.13 -83.62 140.82 77.40 163.33 - YoY % -437.57% -76.29% 62.77% -159.38% 81.94% -52.61% - Horiz. % -180.63% -33.60% -19.06% -51.20% 86.22% 47.39% 100.00%
EY -0.34 -1.82 -3.21 -1.20 0.71 1.29 0.61 - YoY % 81.32% 43.30% -167.50% -269.01% -44.96% 111.48% - Horiz. % -55.74% -298.36% -526.23% -196.72% 116.39% 211.48% 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 1.31 1.38 1.41 0.41 0.77 0.62 0.81 9.59% YoY % -5.07% -2.13% 243.90% -46.75% 24.19% -23.46% - Horiz. % 161.73% 170.37% 174.07% 50.62% 95.06% 76.54% 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
Halex-1st Qtr Result.pdf 
