[HEXTAR] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
23-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 26.48%
YoY- -394.46%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 61,924 69,039 67,578 64,264 55,132 69,355 75,865 -12.67%
PBT -6,384 -11,528 -8,064 -10,886 -14,264 -21,664 -1,326 185.39%
Tax -876 -875 -189 176 -304 -393 265 -
NP -7,260 -12,403 -8,253 -10,710 -14,568 -22,057 -1,061 260.84%
-
NP to SH -7,260 -12,403 -8,253 -10,710 -14,568 -22,057 -1,061 260.84%
-
Tax Rate - - - - - - - -
Total Cost 69,184 81,442 75,831 74,974 69,700 91,412 76,926 -6.83%
-
Net Worth 72,061 74,181 77,360 78,420 80,539 83,718 104,913 -22.16%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 72,061 74,181 77,360 78,420 80,539 83,718 104,913 -22.16%
NOSH 106,000 106,000 106,000 106,000 106,000 106,000 106,000 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -11.72% -17.97% -12.21% -16.67% -26.42% -31.80% -1.40% -
ROE -10.07% -16.72% -10.67% -13.66% -18.09% -26.35% -1.01% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 58.43 65.15 63.77 60.64 52.02 65.45 71.59 -12.67%
EPS -6.84 -11.70 -7.79 -10.10 -13.76 -20.81 -1.00 260.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.70 0.73 0.74 0.76 0.79 0.99 -22.16%
Adjusted Per Share Value based on latest NOSH - 106,000
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 1.57 1.75 1.72 1.63 1.40 1.76 1.93 -12.86%
EPS -0.18 -0.31 -0.21 -0.27 -0.37 -0.56 -0.03 230.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0183 0.0188 0.0196 0.0199 0.0204 0.0213 0.0266 -22.08%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.95 0.92 0.845 0.925 0.855 0.255 0.39 -
P/RPS 1.63 1.41 1.33 1.53 1.64 0.39 0.54 109.00%
P/EPS -13.87 -7.86 -10.85 -9.15 -6.22 -1.23 -38.94 -49.78%
EY -7.21 -12.72 -9.22 -10.93 -16.08 -81.62 -2.57 99.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.31 1.16 1.25 1.13 0.32 0.39 134.62%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 21/05/18 20/02/18 20/11/17 23/08/17 29/05/17 28/02/17 29/11/16 -
Price 0.94 1.11 0.855 0.735 1.07 0.55 0.305 -
P/RPS 1.61 1.70 1.34 1.21 2.06 0.84 0.43 141.31%
P/EPS -13.72 -9.48 -10.98 -7.27 -7.78 -2.64 -30.45 -41.25%
EY -7.29 -10.54 -9.11 -13.75 -12.85 -37.84 -3.28 70.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.59 1.17 0.99 1.41 0.70 0.31 170.85%

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