[HEXCAP] QoQ Cumulative Quarter Result on 30-Jun-2005 [#1]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
02-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -85.97%
YoY- -24.29%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 67,795 61,032 45,679 18,419 78,291 65,899 44,157 33.12%
PBT 18,222 17,024 13,459 5,118 26,751 24,116 15,611 10.87%
Tax -7,356 -4,938 -3,796 -1,386 -9,554 -9,881 -6,692 6.51%
NP 10,866 12,086 9,663 3,732 17,197 14,235 8,919 14.08%
-
NP to SH 10,866 10,583 7,865 2,413 17,197 14,235 8,919 14.08%
-
Tax Rate 40.37% 29.01% 28.20% 27.08% 35.71% 40.97% 42.87% -
Total Cost 56,929 48,946 36,016 14,687 61,094 51,664 35,238 37.72%
-
Net Worth 75,532 80,856 64,067 58,660 45,827 53,284 54,838 23.81%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 4,194 - - - 6,880 6,880 - -
Div Payout % 38.60% - - - 40.01% 48.34% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 75,532 80,856 64,067 58,660 45,827 53,284 54,838 23.81%
NOSH 129,049 129,060 128,934 129,037 86,011 86,012 86,007 31.09%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 16.03% 19.80% 21.15% 20.26% 21.97% 21.60% 20.20% -
ROE 14.39% 13.09% 12.28% 4.11% 37.53% 26.72% 16.26% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 52.53 47.29 35.43 14.27 91.02 76.62 51.34 1.54%
EPS 8.42 8.20 6.10 1.87 13.33 16.55 10.37 -12.97%
DPS 3.25 0.00 0.00 0.00 8.00 8.00 0.00 -
NAPS 0.5853 0.6265 0.4969 0.4546 0.5328 0.6195 0.6376 -5.55%
Adjusted Per Share Value based on latest NOSH - 129,037
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 15.17 13.65 10.22 4.12 17.52 14.74 9.88 33.12%
EPS 2.43 2.37 1.76 0.54 3.85 3.18 2.00 13.87%
DPS 0.94 0.00 0.00 0.00 1.54 1.54 0.00 -
NAPS 0.169 0.1809 0.1433 0.1312 0.1025 0.1192 0.1227 23.81%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.80 0.76 0.90 1.01 1.37 1.46 1.19 -
P/RPS 1.52 1.61 2.54 7.08 1.51 1.91 2.32 -24.58%
P/EPS 9.50 9.27 14.75 54.01 6.85 8.82 11.48 -11.86%
EY 10.53 10.79 6.78 1.85 14.59 11.34 8.71 13.49%
DY 4.06 0.00 0.00 0.00 5.84 5.48 0.00 -
P/NAPS 1.37 1.21 1.81 2.22 2.57 2.36 1.87 -18.74%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 24/05/06 17/03/06 24/11/05 02/08/05 30/05/05 25/02/05 30/11/04 -
Price 0.72 0.77 0.63 1.02 0.89 1.49 1.25 -
P/RPS 1.37 1.63 1.78 7.15 0.98 1.94 2.43 -31.77%
P/EPS 8.55 9.39 10.33 54.55 4.45 9.00 12.05 -20.46%
EY 11.69 10.65 9.68 1.83 22.46 11.11 8.30 25.67%
DY 4.51 0.00 0.00 0.00 8.99 5.37 0.00 -
P/NAPS 1.23 1.23 1.27 2.24 1.67 2.41 1.96 -26.72%

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