[HEXIND] QoQ Cumulative Quarter Result on 28-Feb-2015 [#2]

Announcement Date
23-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2015
Quarter
28-Feb-2015 [#2]
Profit Trend
QoQ- 13.24%
YoY- 297.41%
Quarter Report
View:
Show?
Cumulative Result
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Revenue 11,660 59,646 50,030 31,968 18,628 65,423 48,772 -61.44%
PBT 1,665 9,183 9,704 6,767 5,945 10,348 7,952 -64.70%
Tax -451 -2,723 -2,522 -1,712 -1,481 -3,157 -2,612 -68.95%
NP 1,214 6,460 7,182 5,055 4,464 7,191 5,340 -62.71%
-
NP to SH 1,214 6,460 7,182 5,055 4,464 7,191 5,340 -62.71%
-
Tax Rate 27.09% 29.65% 25.99% 25.30% 24.91% 30.51% 32.85% -
Total Cost 10,446 53,186 42,848 26,913 14,164 58,232 43,432 -61.29%
-
Net Worth 66,686 64,302 65,174 62,755 66,629 46,586 42,885 34.18%
Dividend
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Div - 4,114 - - - 30 - -
Div Payout % - 63.68% - - - 0.43% - -
Equity
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Net Worth 66,686 64,302 65,174 62,755 66,629 46,586 42,885 34.18%
NOSH 418,620 411,401 412,758 410,975 413,333 309,956 275,257 32.21%
Ratio Analysis
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
NP Margin 10.41% 10.83% 14.36% 15.81% 23.96% 10.99% 10.95% -
ROE 1.82% 10.05% 11.02% 8.06% 6.70% 15.44% 12.45% -
Per Share
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 2.79 14.50 12.12 7.78 4.51 21.11 17.72 -70.80%
EPS 0.29 1.57 1.74 1.23 1.08 2.32 1.94 -71.80%
DPS 0.00 1.00 0.00 0.00 0.00 0.01 0.00 -
NAPS 0.1593 0.1563 0.1579 0.1527 0.1612 0.1503 0.1558 1.49%
Adjusted Per Share Value based on latest NOSH - 422,142
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 0.42 2.17 1.82 1.16 0.68 2.38 1.78 -61.78%
EPS 0.04 0.24 0.26 0.18 0.16 0.26 0.19 -64.57%
DPS 0.00 0.15 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0243 0.0234 0.0237 0.0228 0.0243 0.017 0.0156 34.33%
Price Multiplier on Financial Quarter End Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 -
Price 0.205 0.21 0.265 0.26 0.24 0.295 0.225 -
P/RPS 7.36 1.45 2.19 3.34 5.33 1.40 1.27 222.29%
P/EPS 70.69 13.37 15.23 21.14 22.22 12.72 11.60 233.26%
EY 1.41 7.48 6.57 4.73 4.50 7.86 8.62 -70.05%
DY 0.00 4.76 0.00 0.00 0.00 0.03 0.00 -
P/NAPS 1.29 1.34 1.68 1.70 1.49 1.96 1.44 -7.06%
Price Multiplier on Announcement Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 27/01/16 27/10/15 29/07/15 23/04/15 21/01/15 28/10/14 23/07/14 -
Price 0.205 0.24 0.26 0.30 0.25 0.265 0.28 -
P/RPS 7.36 1.66 2.15 3.86 5.55 1.26 1.58 178.65%
P/EPS 70.69 15.28 14.94 24.39 23.15 11.42 14.43 188.16%
EY 1.41 6.54 6.69 4.10 4.32 8.75 6.93 -65.37%
DY 0.00 4.17 0.00 0.00 0.00 0.04 0.00 -
P/NAPS 1.29 1.54 1.65 1.96 1.55 1.76 1.80 -19.89%

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