[HEXCAP] QoQ Cumulative Quarter Result on 31-Dec-2003 [#3]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 44,157 18,029 58,084 51,577 0 0 0 -
PBT 15,611 5,390 17,369 15,411 0 0 0 -
Tax -6,692 -2,203 -6,795 -6,306 0 0 0 -
NP 8,919 3,187 10,574 9,105 0 0 0 -
-
NP to SH 8,919 3,187 10,574 9,105 0 0 0 -
-
Tax Rate 42.87% 40.87% 39.12% 40.92% - - - -
Total Cost 35,238 14,842 47,510 42,472 0 0 0 -
-
Net Worth 54,838 49,050 35,798 48,953 0 0 0 -
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - 3,419 - - - - -
Div Payout % - - 32.34% - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 54,838 49,050 35,798 48,953 0 0 0 -
NOSH 86,007 85,902 67,051 21,565 0 0 0 -
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 20.20% 17.68% 18.20% 17.65% 0.00% 0.00% 0.00% -
ROE 16.26% 6.50% 29.54% 18.60% 0.00% 0.00% 0.00% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 51.34 20.99 86.63 239.16 0.00 0.00 0.00 -
EPS 10.37 3.71 15.77 42.22 0.00 0.00 0.00 -
DPS 0.00 0.00 5.10 0.00 0.00 0.00 0.00 -
NAPS 0.6376 0.571 0.5339 2.27 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 21,559
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 9.88 4.03 13.00 11.54 0.00 0.00 0.00 -
EPS 2.00 0.71 2.37 2.04 0.00 0.00 0.00 -
DPS 0.00 0.00 0.77 0.00 0.00 0.00 0.00 -
NAPS 0.1227 0.1097 0.0801 0.1095 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 - - - -
Price 1.19 1.34 1.99 2.85 0.00 0.00 0.00 -
P/RPS 2.32 6.38 2.30 1.19 0.00 0.00 0.00 -
P/EPS 11.48 36.12 12.62 6.75 0.00 0.00 0.00 -
EY 8.71 2.77 7.92 14.81 0.00 0.00 0.00 -
DY 0.00 0.00 2.56 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 2.35 3.73 1.26 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 06/08/04 28/05/04 27/02/04 - - - -
Price 1.25 1.37 1.42 2.27 0.00 0.00 0.00 -
P/RPS 2.43 6.53 1.64 0.95 0.00 0.00 0.00 -
P/EPS 12.05 36.93 9.00 5.38 0.00 0.00 0.00 -
EY 8.30 2.71 11.11 18.60 0.00 0.00 0.00 -
DY 0.00 0.00 3.59 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 2.40 2.66 1.00 0.00 0.00 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