[HEXCAP] QoQ Annualized Quarter Result on 31-Dec-2006 [#3]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
13-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 51.05%
YoY- -90.82%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 49,308 39,352 66,509 44,608 46,544 28,132 67,795 -19.10%
PBT 5,958 1,056 4,532 3,929 3,556 -1,204 18,222 -52.50%
Tax -1,568 -284 -1,147 -1,425 -1,472 -104 -7,356 -64.28%
NP 4,390 772 3,385 2,504 2,084 -1,308 10,866 -45.31%
-
NP to SH 3,124 508 2,143 1,296 858 -2,200 10,866 -56.40%
-
Tax Rate 26.32% 26.89% 25.31% 36.27% 41.39% - 40.37% -
Total Cost 44,918 38,580 63,124 42,104 44,460 29,440 56,929 -14.60%
-
Net Worth 65,694 63,220 64,135 64,177 63,829 61,830 75,532 -8.87%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - 968 - - - 4,194 -
Div Payout % - - 45.18% - - - 38.60% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 65,694 63,220 64,135 64,177 63,829 61,830 75,532 -8.87%
NOSH 129,090 126,999 129,096 129,600 129,999 127,906 129,049 0.02%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 8.90% 1.96% 5.09% 5.61% 4.48% -4.65% 16.03% -
ROE 4.76% 0.80% 3.34% 2.02% 1.34% -3.56% 14.39% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 38.20 30.99 51.52 34.42 35.80 21.99 52.53 -19.11%
EPS 2.42 0.40 1.66 1.00 0.66 -1.72 8.42 -56.41%
DPS 0.00 0.00 0.75 0.00 0.00 0.00 3.25 -
NAPS 0.5089 0.4978 0.4968 0.4952 0.491 0.4834 0.5853 -8.89%
Adjusted Per Share Value based on latest NOSH - 129,285
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 11.03 8.80 14.88 9.98 10.41 6.29 15.17 -19.12%
EPS 0.70 0.11 0.48 0.29 0.19 -0.49 2.43 -56.34%
DPS 0.00 0.00 0.22 0.00 0.00 0.00 0.94 -
NAPS 0.147 0.1414 0.1435 0.1436 0.1428 0.1383 0.169 -8.87%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.45 0.41 0.47 0.44 0.43 0.63 0.80 -
P/RPS 1.18 1.32 0.91 1.28 1.20 2.86 1.52 -15.51%
P/EPS 18.60 102.50 28.31 44.00 65.15 -36.63 9.50 56.44%
EY 5.38 0.98 3.53 2.27 1.53 -2.73 10.53 -36.06%
DY 0.00 0.00 1.60 0.00 0.00 0.00 4.06 -
P/NAPS 0.88 0.82 0.95 0.89 0.88 1.30 1.37 -25.53%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 21/11/07 27/07/07 18/05/07 13/02/07 24/11/06 02/08/06 24/05/06 -
Price 0.41 0.44 0.44 0.43 0.44 0.57 0.72 -
P/RPS 1.07 1.42 0.85 1.25 1.23 2.59 1.37 -15.17%
P/EPS 16.94 110.00 26.51 43.00 66.67 -33.14 8.55 57.68%
EY 5.90 0.91 3.77 2.33 1.50 -3.02 11.69 -36.58%
DY 0.00 0.00 1.70 0.00 0.00 0.00 4.51 -
P/NAPS 0.81 0.88 0.89 0.87 0.90 1.18 1.23 -24.28%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment