[HEXTAR] YoY TTM Result on 2010-03-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 - - CAGR
Revenue 98,460 103,738 93,727 93,343 91,671 - - 1.80% YoY % -5.09% 10.68% 0.41% 1.82% - - - Horiz. % 107.41% 113.16% 102.24% 101.82% 100.00% - -
PBT 4,329 6,100 5,163 6,713 7,909 - - -13.98% YoY % -29.03% 18.15% -23.09% -15.12% - - - Horiz. % 54.74% 77.13% 65.28% 84.88% 100.00% - -
Tax -711 -1,385 -1,527 -1,322 -1,583 - - -18.12% YoY % 48.66% 9.30% -15.51% 16.49% - - - Horiz. % 44.91% 87.49% 96.46% 83.51% 100.00% - -
NP 3,618 4,715 3,636 5,391 6,326 - - -13.03% YoY % -23.27% 29.68% -32.55% -14.78% - - - Horiz. % 57.19% 74.53% 57.48% 85.22% 100.00% - -
NP to SH 3,618 4,715 3,636 5,391 6,326 - - -13.03% YoY % -23.27% 29.68% -32.55% -14.78% - - - Horiz. % 57.19% 74.53% 57.48% 85.22% 100.00% - -
Tax Rate 16.42 % 22.70 % 29.58 % 19.69 % 20.02 % - % - % -4.83% YoY % -27.67% -23.26% 50.23% -1.65% - - - Horiz. % 82.02% 113.39% 147.75% 98.35% 100.00% - -
Total Cost 94,842 99,023 90,091 87,952 85,345 - - 2.67% YoY % -4.22% 9.91% 2.43% 3.05% - - - Horiz. % 111.13% 116.03% 105.56% 103.05% 100.00% - -
Net Worth 91,447 81,519 79,406 77,933 - - - - YoY % 12.18% 2.66% 1.89% 0.00% - - - Horiz. % 117.34% 104.60% 101.89% 100.00% - - -
Dividend 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 - - CAGR
Div 0 0 0 0 736 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 11.65 % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 - - CAGR
Net Worth 91,447 81,519 79,406 77,933 - - - - YoY % 12.18% 2.66% 1.89% 0.00% - - - Horiz. % 117.34% 104.60% 101.89% 100.00% - - -
NOSH 100,491 79,920 80,208 79,523 52,340 - - 17.70% YoY % 25.74% -0.36% 0.86% 51.94% - - - Horiz. % 192.00% 152.69% 153.24% 151.94% 100.00% - -
Ratio Analysis 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 - - CAGR
NP Margin 3.67 % 4.55 % 3.88 % 5.78 % 6.90 % - % - % -14.59% YoY % -19.34% 17.27% -32.87% -16.23% - - - Horiz. % 53.19% 65.94% 56.23% 83.77% 100.00% - -
ROE 3.96 % 5.78 % 4.58 % 6.92 % - % - % - % - YoY % -31.49% 26.20% -33.82% 0.00% - - - Horiz. % 57.23% 83.53% 66.18% 100.00% - - -
Per Share 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 - - CAGR
RPS 97.98 129.80 116.85 117.38 175.14 - - -13.51% YoY % -24.51% 11.08% -0.45% -32.98% - - - Horiz. % 55.94% 74.11% 66.72% 67.02% 100.00% - -
EPS 3.60 5.90 4.53 6.78 12.09 - - -26.11% YoY % -38.98% 30.24% -33.19% -43.92% - - - Horiz. % 29.78% 48.80% 37.47% 56.08% 100.00% - -
DPS 0.00 0.00 0.00 0.00 1.41 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.9100 1.0200 0.9900 0.9800 - - - - YoY % -10.78% 3.03% 1.02% 0.00% - - - Horiz. % 92.86% 104.08% 101.02% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 820,679 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 - - CAGR
RPS 12.00 12.64 11.42 11.37 11.17 - - 1.81% YoY % -5.06% 10.68% 0.44% 1.79% - - - Horiz. % 107.43% 113.16% 102.24% 101.79% 100.00% - -
EPS 0.44 0.57 0.44 0.66 0.77 - - -13.05% YoY % -22.81% 29.55% -33.33% -14.29% - - - Horiz. % 57.14% 74.03% 57.14% 85.71% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.09 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.1114 0.0993 0.0968 0.0950 - - - - YoY % 12.19% 2.58% 1.89% 0.00% - - - Horiz. % 117.26% 104.53% 101.89% 100.00% - - -
Price Multiplier on Financial Quarter End Date 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 - - CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 - - - -
Price 0.6100 0.5400 0.4600 0.6900 0.0000 - - -
P/RPS 0.62 0.42 0.39 0.59 0.00 - - - YoY % 47.62% 7.69% -33.90% 0.00% - - - Horiz. % 105.08% 71.19% 66.10% 100.00% - - -
P/EPS 16.94 9.15 10.15 10.18 0.00 - - - YoY % 85.14% -9.85% -0.29% 0.00% - - - Horiz. % 166.40% 89.88% 99.71% 100.00% - - -
EY 5.90 10.93 9.85 9.82 0.00 - - - YoY % -46.02% 10.96% 0.31% 0.00% - - - Horiz. % 60.08% 111.30% 100.31% 100.00% - - -
DY 0.00 0.00 0.00 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
P/NAPS 0.67 0.53 0.46 0.70 0.00 - - - YoY % 26.42% 15.22% -34.29% 0.00% - - - Horiz. % 95.71% 75.71% 65.71% 100.00% - - -
Price Multiplier on Announcement Date 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 - - CAGR
Date 27/05/13 30/05/12 30/05/11 26/05/10 - - - -
Price 0.6200 0.5300 0.5850 0.4600 0.0000 - - -
P/RPS 0.63 0.41 0.50 0.39 0.00 - - - YoY % 53.66% -18.00% 28.21% 0.00% - - - Horiz. % 161.54% 105.13% 128.21% 100.00% - - -
P/EPS 17.22 8.98 12.90 6.79 0.00 - - - YoY % 91.76% -30.39% 89.99% 0.00% - - - Horiz. % 253.61% 132.25% 189.99% 100.00% - - -
EY 5.81 11.13 7.75 14.74 0.00 - - - YoY % -47.80% 43.61% -47.42% 0.00% - - - Horiz. % 39.42% 75.51% 52.58% 100.00% - - -
DY 0.00 0.00 0.00 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
P/NAPS 0.68 0.52 0.59 0.47 0.00 - - - YoY % 30.77% -11.86% 25.53% 0.00% - - - Horiz. % 144.68% 110.64% 125.53% 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
Q2 2010 notes.pdf 
