[HEXCARE] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
15-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -671.18%
YoY- -127.24%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 216,626 179,528 144,929 141,912 136,704 129,452 121,389 47.17%
PBT 9,226 8,048 -4,485 -3,520 -1,198 4,348 8,208 8.11%
Tax -4,444 -5,236 -230 -506 -454 -1,596 -1,625 95.68%
NP 4,782 2,812 -4,715 -4,026 -1,652 2,752 6,583 -19.20%
-
NP to SH 5,358 4,200 -1,626 -1,770 310 4,308 6,878 -15.34%
-
Tax Rate 48.17% 65.06% - - - 36.71% 19.80% -
Total Cost 211,844 176,716 149,644 145,938 138,356 126,700 114,806 50.49%
-
Net Worth 136,327 136,022 134,073 93,039 91,449 100,572 99,356 23.50%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 3,966 6,361 9,299 19,005 11,828 -
Div Payout % - - 0.00% 0.00% 3,000.00% 441.18% 171.97% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 136,327 136,022 134,073 93,039 91,449 100,572 99,356 23.50%
NOSH 79,260 79,545 79,333 79,520 77,499 79,191 78,854 0.34%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 2.21% 1.57% -3.25% -2.84% -1.21% 2.13% 5.42% -
ROE 3.93% 3.09% -1.21% -1.90% 0.34% 4.28% 6.92% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 273.31 225.69 182.68 178.46 176.39 163.47 153.94 46.67%
EPS 6.76 5.28 -2.05 -2.23 0.40 5.44 8.72 -15.62%
DPS 0.00 0.00 5.00 8.00 12.00 24.00 15.00 -
NAPS 1.72 1.71 1.69 1.17 1.18 1.27 1.26 23.08%
Adjusted Per Share Value based on latest NOSH - 79,304
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 21.34 17.69 14.28 13.98 13.47 12.75 11.96 47.16%
EPS 0.53 0.41 -0.16 -0.17 0.03 0.42 0.68 -15.32%
DPS 0.00 0.00 0.39 0.63 0.92 1.87 1.17 -
NAPS 0.1343 0.134 0.1321 0.0917 0.0901 0.0991 0.0979 23.48%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.60 0.60 0.63 0.66 0.89 0.96 0.99 -
P/RPS 0.22 0.27 0.34 0.37 0.50 0.59 0.64 -50.96%
P/EPS 8.88 11.36 -30.74 -29.64 222.50 17.65 11.35 -15.10%
EY 11.27 8.80 -3.25 -3.37 0.45 5.67 8.81 17.85%
DY 0.00 0.00 7.94 12.12 13.48 25.00 15.15 -
P/NAPS 0.35 0.35 0.37 0.56 0.75 0.76 0.79 -41.91%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 09/05/08 25/02/08 15/11/07 30/08/07 31/05/07 28/02/07 -
Price 0.53 0.65 0.55 0.57 0.68 0.87 0.95 -
P/RPS 0.19 0.29 0.30 0.32 0.39 0.53 0.62 -54.57%
P/EPS 7.84 12.31 -26.83 -25.60 170.00 15.99 10.89 -19.68%
EY 12.75 8.12 -3.73 -3.91 0.59 6.25 9.18 24.50%
DY 0.00 0.00 9.09 14.04 17.65 27.59 15.79 -
P/NAPS 0.31 0.38 0.33 0.49 0.58 0.69 0.75 -44.54%

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