[HEXTECH] QoQ Annualized Quarter Result on 30-Sep-2010 [#2]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- -17.15%
YoY- -17.85%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 101,816 91,953 93,542 95,600 93,808 110,639 115,654 -8.16%
PBT 12,916 7,087 9,957 7,606 7,936 -68 7,562 43.02%
Tax -1,260 -1,575 -1,077 -1,110 -664 -1,485 -1,053 12.74%
NP 11,656 5,512 8,880 6,496 7,272 -1,553 6,509 47.62%
-
NP to SH 9,300 3,863 6,764 5,448 6,576 -2,227 5,720 38.39%
-
Tax Rate 9.76% 22.22% 10.82% 14.59% 8.37% - 13.92% -
Total Cost 90,160 86,441 84,662 89,104 86,536 112,192 109,145 -11.99%
-
Net Worth 93,479 91,223 92,345 91,199 93,599 90,995 98,262 -3.28%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - 3,591 - -
Div Payout % - - - - - 0.00% - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 93,479 91,223 92,345 91,199 93,599 90,995 98,262 -3.28%
NOSH 119,845 120,031 119,929 120,000 119,999 119,731 119,832 0.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 11.45% 5.99% 9.49% 6.79% 7.75% -1.40% 5.63% -
ROE 9.95% 4.23% 7.32% 5.97% 7.03% -2.45% 5.82% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 84.96 76.61 78.00 79.67 78.17 92.41 96.51 -8.16%
EPS 7.76 3.22 5.64 4.54 5.48 -1.86 4.77 38.44%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 0.78 0.76 0.77 0.76 0.78 0.76 0.82 -3.28%
Adjusted Per Share Value based on latest NOSH - 120,000
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 4.95 4.47 4.54 4.64 4.56 5.38 5.62 -8.13%
EPS 0.45 0.19 0.33 0.26 0.32 -0.11 0.28 37.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.17 0.00 -
NAPS 0.0454 0.0443 0.0449 0.0443 0.0455 0.0442 0.0477 -3.24%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.34 0.45 0.40 0.52 0.53 0.56 0.57 -
P/RPS 0.40 0.59 0.51 0.65 0.68 0.61 0.59 -22.88%
P/EPS 4.38 13.98 7.09 11.45 9.67 -30.11 11.94 -48.84%
EY 22.82 7.15 14.10 8.73 10.34 -3.32 8.37 95.52%
DY 0.00 0.00 0.00 0.00 0.00 5.36 0.00 -
P/NAPS 0.44 0.59 0.52 0.68 0.68 0.74 0.70 -26.68%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 25/05/11 22/02/11 24/11/10 25/08/10 25/05/10 25/02/10 -
Price 0.37 0.41 0.43 0.50 0.51 0.54 0.54 -
P/RPS 0.44 0.54 0.55 0.63 0.65 0.58 0.56 -14.88%
P/EPS 4.77 12.74 7.62 11.01 9.31 -29.03 11.31 -43.84%
EY 20.97 7.85 13.12 9.08 10.75 -3.44 8.84 78.14%
DY 0.00 0.00 0.00 0.00 0.00 5.56 0.00 -
P/NAPS 0.47 0.54 0.56 0.66 0.65 0.71 0.66 -20.30%

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