[HEXCAP] QoQ Cumulative Quarter Result on 30-Jun-2004 [#1]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
06-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -69.86%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 78,291 65,899 44,157 18,029 58,084 51,577 0 -
PBT 26,751 24,116 15,611 5,390 17,369 15,411 0 -
Tax -9,554 -9,881 -6,692 -2,203 -6,795 -6,306 0 -
NP 17,197 14,235 8,919 3,187 10,574 9,105 0 -
-
NP to SH 17,197 14,235 8,919 3,187 10,574 9,105 0 -
-
Tax Rate 35.71% 40.97% 42.87% 40.87% 39.12% 40.92% - -
Total Cost 61,094 51,664 35,238 14,842 47,510 42,472 0 -
-
Net Worth 45,827 53,284 54,838 49,050 35,798 48,953 0 -
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 6,880 6,880 - - 3,419 - - -
Div Payout % 40.01% 48.34% - - 32.34% - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 45,827 53,284 54,838 49,050 35,798 48,953 0 -
NOSH 86,011 86,012 86,007 85,902 67,051 21,565 0 -
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 21.97% 21.60% 20.20% 17.68% 18.20% 17.65% 0.00% -
ROE 37.53% 26.72% 16.26% 6.50% 29.54% 18.60% 0.00% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 91.02 76.62 51.34 20.99 86.63 239.16 0.00 -
EPS 13.33 16.55 10.37 3.71 15.77 42.22 0.00 -
DPS 8.00 8.00 0.00 0.00 5.10 0.00 0.00 -
NAPS 0.5328 0.6195 0.6376 0.571 0.5339 2.27 0.00 -
Adjusted Per Share Value based on latest NOSH - 85,902
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 17.52 14.74 9.88 4.03 13.00 11.54 0.00 -
EPS 3.85 3.18 2.00 0.71 2.37 2.04 0.00 -
DPS 1.54 1.54 0.00 0.00 0.77 0.00 0.00 -
NAPS 0.1025 0.1192 0.1227 0.1097 0.0801 0.1095 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 - -
Price 1.37 1.46 1.19 1.34 1.99 2.85 0.00 -
P/RPS 1.51 1.91 2.32 6.38 2.30 1.19 0.00 -
P/EPS 6.85 8.82 11.48 36.12 12.62 6.75 0.00 -
EY 14.59 11.34 8.71 2.77 7.92 14.81 0.00 -
DY 5.84 5.48 0.00 0.00 2.56 0.00 0.00 -
P/NAPS 2.57 2.36 1.87 2.35 3.73 1.26 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 25/02/05 30/11/04 06/08/04 28/05/04 27/02/04 - -
Price 0.89 1.49 1.25 1.37 1.42 2.27 0.00 -
P/RPS 0.98 1.94 2.43 6.53 1.64 0.95 0.00 -
P/EPS 4.45 9.00 12.05 36.93 9.00 5.38 0.00 -
EY 22.46 11.11 8.30 2.71 11.11 18.60 0.00 -
DY 8.99 5.37 0.00 0.00 3.59 0.00 0.00 -
P/NAPS 1.67 2.41 1.96 2.40 2.66 1.00 0.00 -

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