[HEXCARE] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
31-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -94.5%
YoY- -97.05%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 174,966 179,862 197,966 210,320 510,993 595,669 703,700 -60.35%
PBT -63,618 106 9,264 12,064 236,609 302,848 391,570 -
Tax 7,478 212 -46 -1,860 -51,014 -67,582 -89,104 -
NP -56,140 318 9,218 10,204 185,595 235,265 302,466 -
-
NP to SH -56,140 318 9,218 10,204 185,595 235,265 302,466 -
-
Tax Rate - -200.00% 0.50% 15.42% 21.56% 22.32% 22.76% -
Total Cost 231,106 179,544 188,748 200,116 325,398 360,404 401,234 -30.70%
-
Net Worth 537,018 601,581 600,930 602,631 587,729 575,089 523,433 1.71%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 537,018 601,581 600,930 602,631 587,729 575,089 523,433 1.71%
NOSH 1,093,192 915,502 915,502 915,502 915,502 915,502 832,275 19.87%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -32.09% 0.18% 4.66% 4.85% 36.32% 39.50% 42.98% -
ROE -10.45% 0.05% 1.53% 1.69% 31.58% 40.91% 57.79% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 19.55 20.93 22.73 24.08 59.99 70.43 84.70 -62.27%
EPS -6.27 0.04 1.06 1.16 21.79 27.81 36.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.70 0.69 0.69 0.69 0.68 0.63 -3.19%
Adjusted Per Share Value based on latest NOSH - 915,502
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 15.60 16.03 17.65 18.75 45.56 53.10 62.74 -60.35%
EPS -5.00 0.03 0.82 0.91 16.55 20.97 26.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4788 0.5363 0.5357 0.5373 0.524 0.5127 0.4666 1.73%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.37 0.40 0.52 0.565 0.52 0.615 0.855 -
P/RPS 1.89 1.91 2.29 2.35 0.87 0.87 1.01 51.68%
P/EPS -5.90 1,078.75 49.13 48.36 2.39 2.21 2.35 -
EY -16.95 0.09 2.04 2.07 41.90 45.23 42.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.57 0.75 0.82 0.75 0.90 1.36 -40.68%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 23/11/22 23/08/22 31/05/22 22/02/22 26/11/21 27/08/21 -
Price 0.285 0.395 0.45 0.625 0.44 0.575 0.79 -
P/RPS 1.46 1.89 1.98 2.60 0.73 0.82 0.93 34.96%
P/EPS -4.54 1,065.26 42.52 53.49 2.02 2.07 2.17 -
EY -22.01 0.09 2.35 1.87 49.52 48.38 46.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.56 0.65 0.91 0.64 0.85 1.25 -47.81%

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