[HEXZA] QoQ Annualized Quarter Result on 31-Oct-2002 [#3]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
31-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Oct-2002 [#3]
Profit Trend
QoQ- -19.39%
YoY- 9.9%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 117,798 115,800 98,433 99,609 99,252 95,324 109,027 5.30%
PBT 5,394 5,312 7,374 12,322 14,930 14,284 11,542 -39.86%
Tax -1,090 -1,944 -3,687 -4,037 -4,652 -3,660 -3,260 -51.92%
NP 4,304 3,368 3,687 8,285 10,278 10,624 8,282 -35.43%
-
NP to SH 4,304 3,368 3,687 8,285 10,278 10,624 8,282 -35.43%
-
Tax Rate 20.21% 36.60% 50.00% 32.76% 31.16% 25.62% 28.24% -
Total Cost 113,494 112,432 94,746 91,324 88,974 84,700 100,745 8.29%
-
Net Worth 121,130 118,645 119,392 121,772 120,465 105,780 114,673 3.72%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div - - 1,104 - - - - -
Div Payout % - - 29.94% - - - - -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 121,130 118,645 119,392 121,772 120,465 105,780 114,673 3.72%
NOSH 128,862 127,575 128,379 128,181 128,154 114,978 127,415 0.75%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin 3.65% 2.91% 3.75% 8.32% 10.36% 11.15% 7.60% -
ROE 3.55% 2.84% 3.09% 6.80% 8.53% 10.04% 7.22% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 91.41 90.77 76.67 77.71 77.45 82.91 85.57 4.51%
EPS 3.34 2.64 2.87 6.47 8.02 9.24 6.50 -35.92%
DPS 0.00 0.00 0.86 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.93 0.93 0.95 0.94 0.92 0.90 2.94%
Adjusted Per Share Value based on latest NOSH - 128,313
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 58.79 57.79 49.12 49.71 49.53 47.57 54.41 5.31%
EPS 2.15 1.68 1.84 4.13 5.13 5.30 4.13 -35.36%
DPS 0.00 0.00 0.55 0.00 0.00 0.00 0.00 -
NAPS 0.6045 0.5921 0.5958 0.6077 0.6012 0.5279 0.5723 3.72%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 -
Price 0.56 0.50 0.54 0.56 0.66 0.77 0.74 -
P/RPS 0.61 0.55 0.70 0.72 0.85 0.93 0.86 -20.51%
P/EPS 16.77 18.94 18.80 8.66 8.23 8.33 11.38 29.58%
EY 5.96 5.28 5.32 11.54 12.15 12.00 8.78 -22.81%
DY 0.00 0.00 1.59 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.54 0.58 0.59 0.70 0.84 0.82 -18.84%
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 22/09/03 23/06/03 31/03/03 31/12/02 30/09/02 24/06/02 29/03/02 -
Price 0.55 0.54 0.52 0.54 0.61 0.70 0.74 -
P/RPS 0.60 0.59 0.68 0.69 0.79 0.84 0.86 -21.38%
P/EPS 16.47 20.45 18.11 8.35 7.61 7.58 11.38 28.03%
EY 6.07 4.89 5.52 11.97 13.15 13.20 8.78 -21.86%
DY 0.00 0.00 1.65 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.58 0.56 0.57 0.65 0.76 0.82 -19.75%

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