[HEXCARE] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 8.17%
YoY- -123.64%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 260,812 216,626 179,528 144,929 141,912 136,704 129,452 59.31%
PBT 10,782 9,226 8,048 -4,485 -3,520 -1,198 4,348 82.90%
Tax -3,728 -4,444 -5,236 -230 -506 -454 -1,596 75.77%
NP 7,054 4,782 2,812 -4,715 -4,026 -1,652 2,752 86.97%
-
NP to SH 6,701 5,358 4,200 -1,626 -1,770 310 4,308 34.14%
-
Tax Rate 34.58% 48.17% 65.06% - - - 36.71% -
Total Cost 253,757 211,844 176,716 149,644 145,938 138,356 126,700 58.68%
-
Net Worth 133,181 136,327 136,022 134,073 93,039 91,449 100,572 20.52%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 3,966 6,361 9,299 19,005 -
Div Payout % - - - 0.00% 0.00% 3,000.00% 441.18% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 133,181 136,327 136,022 134,073 93,039 91,449 100,572 20.52%
NOSH 79,274 79,260 79,545 79,333 79,520 77,499 79,191 0.06%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 2.70% 2.21% 1.57% -3.25% -2.84% -1.21% 2.13% -
ROE 5.03% 3.93% 3.09% -1.21% -1.90% 0.34% 4.28% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 329.00 273.31 225.69 182.68 178.46 176.39 163.47 59.20%
EPS 8.45 6.76 5.28 -2.05 -2.23 0.40 5.44 34.01%
DPS 0.00 0.00 0.00 5.00 8.00 12.00 24.00 -
NAPS 1.68 1.72 1.71 1.69 1.17 1.18 1.27 20.44%
Adjusted Per Share Value based on latest NOSH - 78,793
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 23.25 19.31 16.01 12.92 12.65 12.19 11.54 59.31%
EPS 0.60 0.48 0.37 -0.14 -0.16 0.03 0.38 35.48%
DPS 0.00 0.00 0.00 0.35 0.57 0.83 1.69 -
NAPS 0.1187 0.1215 0.1213 0.1195 0.0829 0.0815 0.0897 20.47%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.60 0.60 0.60 0.63 0.66 0.89 0.96 -
P/RPS 0.18 0.22 0.27 0.34 0.37 0.50 0.59 -54.58%
P/EPS 7.10 8.88 11.36 -30.74 -29.64 222.50 17.65 -45.41%
EY 14.09 11.27 8.80 -3.25 -3.37 0.45 5.67 83.16%
DY 0.00 0.00 0.00 7.94 12.12 13.48 25.00 -
P/NAPS 0.36 0.35 0.35 0.37 0.56 0.75 0.76 -39.15%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 14/11/08 29/08/08 09/05/08 25/02/08 15/11/07 30/08/07 31/05/07 -
Price 0.58 0.53 0.65 0.55 0.57 0.68 0.87 -
P/RPS 0.18 0.19 0.29 0.30 0.32 0.39 0.53 -51.22%
P/EPS 6.86 7.84 12.31 -26.83 -25.60 170.00 15.99 -43.02%
EY 14.57 12.75 8.12 -3.73 -3.91 0.59 6.25 75.54%
DY 0.00 0.00 0.00 9.09 14.04 17.65 27.59 -
P/NAPS 0.35 0.31 0.38 0.33 0.49 0.58 0.69 -36.31%

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