[HYTEXIN] QoQ Annualized Quarter Result on 31-Mar-2013 [#4]

Stock
[HYTEXIN] HYTEX INTEGRATED BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -59.38%
YoY- 60.66%
Quarter Report
Latest QR
Upcoming QR
HYTEXIN's Result
HYTEXIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 43,110 45,626 31,092 53,962 58,085 53,956 52,660 -12.45%
PBT -11,442 -10,732 -17,612 -19,947 -12,745 -17,222 -21,164 -33.56%
Tax 0 0 0 -367 0 0 0 -
NP -11,442 -10,732 -17,612 -20,314 -12,745 -17,222 -21,164 -33.56%
-
NP to SH -11,442 -10,732 -17,612 -20,314 -12,745 -17,222 -21,164 -33.56%
-
Tax Rate - - - - - - - -
Total Cost 54,553 56,358 48,704 74,276 70,830 71,178 73,824 -18.21%
-
Net Worth 28,506 32,975 32,947 37,484 37,515 42,004 50,961 -32.03%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 28,506 32,975 32,947 37,484 37,515 42,004 50,961 -32.03%
NOSH 150,034 149,888 149,761 149,936 150,062 150,017 149,886 0.06%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -26.54% -23.52% -56.64% -37.65% -21.94% -31.92% -40.19% -
ROE -40.14% -32.55% -53.45% -54.19% -33.97% -41.00% -41.53% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 28.73 30.44 20.76 35.99 38.71 35.97 35.13 -12.51%
EPS -7.63 -7.16 -11.76 -13.54 -8.49 -11.48 -14.12 -33.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.22 0.22 0.25 0.25 0.28 0.34 -32.08%
Adjusted Per Share Value based on latest NOSH - 150,085
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 28.76 30.44 20.74 36.00 38.75 36.00 35.14 -12.47%
EPS -7.63 -7.16 -11.75 -13.55 -8.50 -11.49 -14.12 -33.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1902 0.22 0.2198 0.2501 0.2503 0.2803 0.34 -32.03%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.13 0.26 0.095 0.385 0.14 0.12 0.16 -
P/RPS 0.45 0.85 0.46 1.07 0.36 0.33 0.46 -1.45%
P/EPS -1.70 -3.63 -0.81 -2.84 -1.65 -1.05 -1.13 31.19%
EY -58.67 -27.54 -123.79 -35.19 -60.67 -95.67 -88.25 -23.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 1.18 0.43 1.54 0.56 0.43 0.47 27.83%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 29/11/12 29/08/12 -
Price 0.10 0.115 0.085 0.375 0.23 0.14 0.12 -
P/RPS 0.35 0.38 0.41 1.04 0.59 0.39 0.34 1.94%
P/EPS -1.31 -1.61 -0.72 -2.77 -2.71 -1.22 -0.85 33.31%
EY -76.27 -62.26 -138.35 -36.13 -36.93 -82.00 -117.67 -25.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.52 0.39 1.50 0.92 0.50 0.35 31.76%

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