[HEXZA] QoQ Annualized Quarter Result on 31-Oct-2001 [#3]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
24-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
31-Oct-2001 [#3]
Profit Trend
QoQ- 19.85%
YoY- -30.49%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Revenue 99,252 95,324 109,027 111,521 113,540 113,896 106,947 -4.86%
PBT 14,930 14,284 11,542 10,834 10,040 7,972 13,209 8.53%
Tax -4,652 -3,660 -3,260 -3,296 -3,750 -3,624 -5,603 -11.69%
NP 10,278 10,624 8,282 7,538 6,290 4,348 7,606 22.29%
-
NP to SH 10,278 10,624 8,282 7,538 6,290 4,348 7,606 22.29%
-
Tax Rate 31.16% 25.62% 28.24% 30.42% 37.35% 45.46% 42.42% -
Total Cost 88,974 84,700 100,745 103,982 107,250 109,548 99,341 -7.10%
-
Net Worth 120,465 105,780 114,673 112,061 109,502 111,257 110,330 6.05%
Dividend
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Net Worth 120,465 105,780 114,673 112,061 109,502 111,257 110,330 6.05%
NOSH 128,154 114,978 127,415 127,342 127,327 127,882 126,816 0.70%
Ratio Analysis
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
NP Margin 10.36% 11.15% 7.60% 6.76% 5.54% 3.82% 7.11% -
ROE 8.53% 10.04% 7.22% 6.73% 5.74% 3.91% 6.89% -
Per Share
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 77.45 82.91 85.57 87.58 89.17 89.06 84.33 -5.53%
EPS 8.02 9.24 6.50 5.92 4.94 3.40 5.97 21.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.92 0.90 0.88 0.86 0.87 0.87 5.30%
Adjusted Per Share Value based on latest NOSH - 127,360
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 49.53 47.57 54.41 55.65 56.66 56.84 53.37 -4.86%
EPS 5.13 5.30 4.13 3.76 3.14 2.17 3.80 22.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6012 0.5279 0.5723 0.5592 0.5465 0.5552 0.5506 6.05%
Price Multiplier on Financial Quarter End Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 -
Price 0.66 0.77 0.74 0.62 0.69 0.65 0.66 -
P/RPS 0.85 0.93 0.86 0.71 0.77 0.73 0.78 5.91%
P/EPS 8.23 8.33 11.38 10.47 13.97 19.12 11.00 -17.62%
EY 12.15 12.00 8.78 9.55 7.16 5.23 9.09 21.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.84 0.82 0.70 0.80 0.75 0.76 -5.34%
Price Multiplier on Announcement Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 30/09/02 24/06/02 29/03/02 23/11/01 11/09/01 20/06/01 30/03/01 -
Price 0.61 0.70 0.74 0.67 0.69 0.64 0.65 -
P/RPS 0.79 0.84 0.86 0.77 0.77 0.72 0.77 1.72%
P/EPS 7.61 7.58 11.38 11.32 13.97 18.82 10.84 -21.06%
EY 13.15 13.20 8.78 8.84 7.16 5.31 9.23 26.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.76 0.82 0.76 0.80 0.74 0.75 -9.12%

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