[HEXCAP] QoQ Cumulative Quarter Result on 31-Dec-2018 [#3]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- -67.92%
YoY- 40.6%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 23,169 11,862 74,581 58,728 41,776 17,852 104,061 -63.23%
PBT -1,985 -1,243 -1,085 -58 1,857 833 6,176 -
Tax -103 -67 -197 -766 -806 -498 -764 -73.67%
NP -2,088 -1,310 -1,282 -824 1,051 335 5,412 -
-
NP to SH -1,513 -891 462 606 1,889 833 6,664 -
-
Tax Rate - - - - 43.40% 59.78% 12.37% -
Total Cost 25,257 13,172 75,863 59,552 40,725 17,517 98,649 -59.64%
-
Net Worth 88,026 88,139 88,606 89,235 90,558 90,590 88,171 -0.10%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - 16 16 16 - 3,225 -
Div Payout % - - 3.49% 2.66% 0.85% - 48.39% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 88,026 88,139 88,606 89,235 90,558 90,590 88,171 -0.10%
NOSH 161,250 161,250 161,250 161,250 161,250 161,250 161,250 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -9.01% -11.04% -1.72% -1.40% 2.52% 1.88% 5.20% -
ROE -1.72% -1.01% 0.52% 0.68% 2.09% 0.92% 7.56% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 14.37 7.36 46.25 36.42 25.91 11.07 64.53 -63.22%
EPS -0.94 -0.55 0.29 0.38 1.17 0.52 4.13 -
DPS 0.00 0.00 0.01 0.01 0.01 0.00 2.00 -
NAPS 0.5459 0.5466 0.5495 0.5534 0.5616 0.5618 0.5468 -0.10%
Adjusted Per Share Value based on latest NOSH - 161,250
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 5.18 2.65 16.69 13.14 9.35 3.99 23.28 -63.24%
EPS -0.34 -0.20 0.10 0.14 0.42 0.19 1.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.72 -
NAPS 0.1969 0.1972 0.1982 0.1996 0.2026 0.2027 0.1973 -0.13%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.67 0.45 0.665 0.605 0.835 0.85 0.37 -
P/RPS 4.66 6.12 1.44 1.66 3.22 7.68 0.57 305.30%
P/EPS -71.41 -81.44 232.10 160.98 71.28 164.54 8.95 -
EY -1.40 -1.23 0.43 0.62 1.40 0.61 11.17 -
DY 0.00 0.00 0.02 0.02 0.01 0.00 5.41 -
P/NAPS 1.23 0.82 1.21 1.09 1.49 1.51 0.68 48.40%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 21/11/19 29/08/19 29/05/19 26/02/19 23/11/18 24/08/18 31/05/18 -
Price 0.71 0.63 0.60 0.70 0.725 0.94 0.685 -
P/RPS 4.94 8.56 1.30 1.92 2.80 8.49 1.06 178.74%
P/EPS -75.67 -114.02 209.42 186.26 61.89 181.96 16.58 -
EY -1.32 -0.88 0.48 0.54 1.62 0.55 6.03 -
DY 0.00 0.00 0.02 0.01 0.01 0.00 2.92 -
P/NAPS 1.30 1.15 1.09 1.26 1.29 1.67 1.25 2.64%

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