[HEXCAP] QoQ Cumulative Quarter Result on 31-Dec-2006 [#3]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
13-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 126.57%
YoY- -90.82%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 24,654 9,838 66,509 33,456 23,272 7,033 67,795 -49.02%
PBT 2,979 264 4,532 2,947 1,778 -301 18,222 -70.06%
Tax -784 -71 -1,147 -1,069 -736 -26 -7,356 -77.49%
NP 2,195 193 3,385 1,878 1,042 -327 10,866 -65.53%
-
NP to SH 1,562 127 2,143 972 429 -550 10,866 -72.52%
-
Tax Rate 26.32% 26.89% 25.31% 36.27% 41.39% - 40.37% -
Total Cost 22,459 9,645 63,124 31,578 22,230 7,360 56,929 -46.17%
-
Net Worth 65,694 63,220 64,135 64,177 63,829 61,830 75,532 -8.87%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - 968 - - - 4,194 -
Div Payout % - - 45.18% - - - 38.60% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 65,694 63,220 64,135 64,177 63,829 61,830 75,532 -8.87%
NOSH 129,090 126,999 129,096 129,600 129,999 127,906 129,049 0.02%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 8.90% 1.96% 5.09% 5.61% 4.48% -4.65% 16.03% -
ROE 2.38% 0.20% 3.34% 1.51% 0.67% -0.89% 14.39% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 19.10 7.75 51.52 25.81 17.90 5.50 52.53 -49.02%
EPS 1.21 0.10 1.66 0.75 0.33 -0.43 8.42 -72.53%
DPS 0.00 0.00 0.75 0.00 0.00 0.00 3.25 -
NAPS 0.5089 0.4978 0.4968 0.4952 0.491 0.4834 0.5853 -8.89%
Adjusted Per Share Value based on latest NOSH - 129,285
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 5.51 2.20 14.87 7.48 5.20 1.57 15.16 -49.03%
EPS 0.35 0.03 0.48 0.22 0.10 -0.12 2.43 -72.49%
DPS 0.00 0.00 0.22 0.00 0.00 0.00 0.94 -
NAPS 0.1469 0.1414 0.1434 0.1435 0.1427 0.1383 0.1689 -8.87%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.45 0.41 0.47 0.44 0.43 0.63 0.80 -
P/RPS 2.36 5.29 0.91 1.70 2.40 11.46 1.52 34.04%
P/EPS 37.19 410.00 28.31 58.67 130.30 -146.51 9.50 148.18%
EY 2.69 0.24 3.53 1.70 0.77 -0.68 10.53 -59.70%
DY 0.00 0.00 1.60 0.00 0.00 0.00 4.06 -
P/NAPS 0.88 0.82 0.95 0.89 0.88 1.30 1.37 -25.53%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 21/11/07 27/07/07 18/05/07 13/02/07 24/11/06 02/08/06 24/05/06 -
Price 0.41 0.44 0.44 0.43 0.44 0.57 0.72 -
P/RPS 2.15 5.68 0.85 1.67 2.46 10.37 1.37 35.00%
P/EPS 33.88 440.00 26.51 57.33 133.33 -132.56 8.55 150.20%
EY 2.95 0.23 3.77 1.74 0.75 -0.75 11.69 -60.03%
DY 0.00 0.00 1.70 0.00 0.00 0.00 4.51 -
P/NAPS 0.81 0.88 0.89 0.87 0.90 1.18 1.23 -24.28%

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