[HEXCAP] QoQ Cumulative Quarter Result on 31-Dec-2007 [#3]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 76.95%
YoY- 184.36%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 27,881 11,909 55,069 36,689 24,654 9,838 66,509 -43.89%
PBT 4,486 1,908 8,495 5,347 2,979 264 4,532 -0.67%
Tax -1,269 -531 -2,146 -1,405 -784 -71 -1,147 6.95%
NP 3,217 1,377 6,349 3,942 2,195 193 3,385 -3.32%
-
NP to SH 2,255 1,000 4,558 2,764 1,562 127 2,143 3.44%
-
Tax Rate 28.29% 27.83% 25.26% 26.28% 26.32% 26.89% 25.31% -
Total Cost 24,664 10,532 48,720 32,747 22,459 9,645 63,124 -46.46%
-
Net Worth 66,619 66,333 65,748 66,930 65,694 63,220 64,135 2.55%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 1,301 - 2,902 - - - 968 21.72%
Div Payout % 57.71% - 63.69% - - - 45.18% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 66,619 66,333 65,748 66,930 65,694 63,220 64,135 2.55%
NOSH 128,857 128,205 129,019 129,158 129,090 126,999 129,096 -0.12%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 11.54% 11.56% 11.53% 10.74% 8.90% 1.96% 5.09% -
ROE 3.38% 1.51% 6.93% 4.13% 2.38% 0.20% 3.34% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 21.64 9.29 42.68 28.41 19.10 7.75 51.52 -43.82%
EPS 1.75 0.78 3.53 2.14 1.21 0.10 1.66 3.57%
DPS 1.01 0.00 2.25 0.00 0.00 0.00 0.75 21.88%
NAPS 0.517 0.5174 0.5096 0.5182 0.5089 0.4978 0.4968 2.68%
Adjusted Per Share Value based on latest NOSH - 129,247
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 6.24 2.66 12.32 8.21 5.52 2.20 14.88 -43.88%
EPS 0.50 0.22 1.02 0.62 0.35 0.03 0.48 2.75%
DPS 0.29 0.00 0.65 0.00 0.00 0.00 0.22 20.16%
NAPS 0.149 0.1484 0.1471 0.1497 0.147 0.1414 0.1435 2.53%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.35 0.36 0.35 0.41 0.45 0.41 0.47 -
P/RPS 1.62 3.88 0.82 1.44 2.36 5.29 0.91 46.73%
P/EPS 20.00 46.15 9.91 19.16 37.19 410.00 28.31 -20.62%
EY 5.00 2.17 10.09 5.22 2.69 0.24 3.53 26.04%
DY 2.89 0.00 6.43 0.00 0.00 0.00 1.60 48.15%
P/NAPS 0.68 0.70 0.69 0.79 0.88 0.82 0.95 -19.93%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/11/08 22/07/08 29/05/08 26/02/08 21/11/07 27/07/07 18/05/07 -
Price 0.35 0.40 0.40 0.35 0.41 0.44 0.44 -
P/RPS 1.62 4.31 0.94 1.23 2.15 5.68 0.85 53.53%
P/EPS 20.00 51.28 11.32 16.36 33.88 440.00 26.51 -17.08%
EY 5.00 1.95 8.83 6.11 2.95 0.23 3.77 20.65%
DY 2.89 0.00 5.63 0.00 0.00 0.00 1.70 42.30%
P/NAPS 0.68 0.77 0.78 0.68 0.81 0.88 0.89 -16.38%

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