[HEXCAP] QoQ Cumulative Quarter Result on 31-Mar-2008 [#4]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Mar-2008 [#4]
Profit Trend
QoQ- 64.91%
YoY- 112.69%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 45,863 27,881 11,909 55,069 36,689 24,654 9,838 177.76%
PBT 7,170 4,486 1,908 8,495 5,347 2,979 264 794.53%
Tax -1,631 -1,269 -531 -2,146 -1,405 -784 -71 700.45%
NP 5,539 3,217 1,377 6,349 3,942 2,195 193 827.89%
-
NP to SH 4,187 2,255 1,000 4,558 2,764 1,562 127 917.33%
-
Tax Rate 22.75% 28.29% 27.83% 25.26% 26.28% 26.32% 26.89% -
Total Cost 40,324 24,664 10,532 48,720 32,747 22,459 9,645 158.39%
-
Net Worth 68,537 66,619 66,333 65,748 66,930 65,694 63,220 5.50%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 1,301 1,301 - 2,902 - - - -
Div Payout % 31.08% 57.71% - 63.69% - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 68,537 66,619 66,333 65,748 66,930 65,694 63,220 5.50%
NOSH 128,830 128,857 128,205 129,019 129,158 129,090 126,999 0.95%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 12.08% 11.54% 11.56% 11.53% 10.74% 8.90% 1.96% -
ROE 6.11% 3.38% 1.51% 6.93% 4.13% 2.38% 0.20% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 35.60 21.64 9.29 42.68 28.41 19.10 7.75 175.05%
EPS 3.25 1.75 0.78 3.53 2.14 1.21 0.10 907.72%
DPS 1.01 1.01 0.00 2.25 0.00 0.00 0.00 -
NAPS 0.532 0.517 0.5174 0.5096 0.5182 0.5089 0.4978 4.50%
Adjusted Per Share Value based on latest NOSH - 128,811
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 10.26 6.23 2.66 12.31 8.20 5.51 2.20 177.83%
EPS 0.94 0.50 0.22 1.02 0.62 0.35 0.03 883.56%
DPS 0.29 0.29 0.00 0.65 0.00 0.00 0.00 -
NAPS 0.1533 0.149 0.1483 0.147 0.1497 0.1469 0.1414 5.50%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.31 0.35 0.36 0.35 0.41 0.45 0.41 -
P/RPS 0.87 1.62 3.88 0.82 1.44 2.36 5.29 -69.81%
P/EPS 9.54 20.00 46.15 9.91 19.16 37.19 410.00 -91.75%
EY 10.48 5.00 2.17 10.09 5.22 2.69 0.24 1125.92%
DY 3.26 2.89 0.00 6.43 0.00 0.00 0.00 -
P/NAPS 0.58 0.68 0.70 0.69 0.79 0.88 0.82 -20.53%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 20/02/09 24/11/08 22/07/08 29/05/08 26/02/08 21/11/07 27/07/07 -
Price 0.31 0.35 0.40 0.40 0.35 0.41 0.44 -
P/RPS 0.87 1.62 4.31 0.94 1.23 2.15 5.68 -71.20%
P/EPS 9.54 20.00 51.28 11.32 16.36 33.88 440.00 -92.13%
EY 10.48 5.00 1.95 8.83 6.11 2.95 0.23 1161.04%
DY 3.26 2.89 0.00 5.63 0.00 0.00 0.00 -
P/NAPS 0.58 0.68 0.77 0.78 0.68 0.81 0.88 -24.16%

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