[HEXTECH] QoQ Annualized Quarter Result on 30-Sep-2011 [#2]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -33.94%
YoY- 12.78%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 112,216 102,747 102,894 98,422 101,816 91,953 93,542 12.91%
PBT 16,428 -11,009 -13,292 10,344 12,916 7,087 9,957 39.67%
Tax -936 -3,274 -2,104 -1,640 -1,260 -1,575 -1,077 -8.93%
NP 15,492 -14,283 -15,396 8,704 11,656 5,512 8,880 44.96%
-
NP to SH 15,416 -16,223 -17,994 6,144 9,300 3,863 6,764 73.27%
-
Tax Rate 5.70% - - 15.85% 9.76% 22.22% 10.82% -
Total Cost 96,724 117,030 118,290 89,718 90,160 86,441 84,662 9.29%
-
Net Worth 79,241 75,520 77,976 94,800 93,479 91,223 92,345 -9.70%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 79,241 75,520 77,976 94,800 93,479 91,223 92,345 -9.70%
NOSH 120,062 119,873 119,964 120,000 119,845 120,031 119,929 0.07%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 13.81% -13.90% -14.96% 8.84% 11.45% 5.99% 9.49% -
ROE 19.45% -21.48% -23.08% 6.48% 9.95% 4.23% 7.32% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 93.46 85.71 85.77 82.02 84.96 76.61 78.00 12.82%
EPS 12.84 -13.43 -15.00 5.12 7.76 3.22 5.64 73.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.63 0.65 0.79 0.78 0.76 0.77 -9.77%
Adjusted Per Share Value based on latest NOSH - 120,483
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 6.18 5.66 5.67 5.42 5.61 5.07 5.16 12.79%
EPS 0.85 -0.89 -0.99 0.34 0.51 0.21 0.37 74.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0437 0.0416 0.043 0.0522 0.0515 0.0503 0.0509 -9.67%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.38 0.41 0.41 0.36 0.34 0.45 0.40 -
P/RPS 0.41 0.48 0.48 0.44 0.40 0.59 0.51 -13.55%
P/EPS 2.96 -3.03 -2.73 7.03 4.38 13.98 7.09 -44.17%
EY 33.79 -33.01 -36.59 14.22 22.82 7.15 14.10 79.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.65 0.63 0.46 0.44 0.59 0.52 7.55%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 25/05/12 27/02/12 25/11/11 23/08/11 25/05/11 22/02/11 -
Price 0.38 0.42 0.38 0.40 0.37 0.41 0.43 -
P/RPS 0.41 0.49 0.44 0.49 0.44 0.54 0.55 -17.80%
P/EPS 2.96 -3.10 -2.53 7.81 4.77 12.74 7.62 -46.79%
EY 33.79 -32.22 -39.47 12.80 20.97 7.85 13.12 87.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.67 0.58 0.51 0.47 0.54 0.56 2.36%

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