[HEXZA] QoQ Cumulative Quarter Result on 30-Apr-2002 [#1]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
24-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
30-Apr-2002 [#1]
Profit Trend
QoQ- -67.93%
YoY- 144.34%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Cumulative Result
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Revenue 98,433 74,707 49,626 23,831 109,027 83,641 56,770 44.18%
PBT 7,374 9,242 7,465 3,571 11,542 8,126 5,020 29.13%
Tax -3,687 -3,028 -2,326 -915 -3,260 -2,472 -1,875 56.76%
NP 3,687 6,214 5,139 2,656 8,282 5,654 3,145 11.14%
-
NP to SH 3,687 6,214 5,139 2,656 8,282 5,654 3,145 11.14%
-
Tax Rate 50.00% 32.76% 31.16% 25.62% 28.24% 30.42% 37.35% -
Total Cost 94,746 68,493 44,487 21,175 100,745 77,987 53,625 45.99%
-
Net Worth 119,392 121,772 120,465 105,780 114,673 112,061 109,502 5.91%
Dividend
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Div 1,104 - - - - - - -
Div Payout % 29.94% - - - - - - -
Equity
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Net Worth 119,392 121,772 120,465 105,780 114,673 112,061 109,502 5.91%
NOSH 128,379 128,181 128,154 114,978 127,415 127,342 127,327 0.54%
Ratio Analysis
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
NP Margin 3.75% 8.32% 10.36% 11.15% 7.60% 6.76% 5.54% -
ROE 3.09% 5.10% 4.27% 2.51% 7.22% 5.05% 2.87% -
Per Share
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 76.67 58.28 38.72 20.73 85.57 65.68 44.59 43.38%
EPS 2.87 4.85 4.01 2.31 6.50 4.44 2.47 10.49%
DPS 0.86 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.95 0.94 0.92 0.90 0.88 0.86 5.34%
Adjusted Per Share Value based on latest NOSH - 114,978
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 49.12 37.28 24.77 11.89 54.41 41.74 28.33 44.18%
EPS 1.84 3.10 2.56 1.33 4.13 2.82 1.57 11.12%
DPS 0.55 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5958 0.6077 0.6012 0.5279 0.5723 0.5592 0.5465 5.91%
Price Multiplier on Financial Quarter End Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 -
Price 0.54 0.56 0.66 0.77 0.74 0.62 0.69 -
P/RPS 0.70 0.96 1.70 3.72 0.86 0.94 1.55 -41.05%
P/EPS 18.80 11.55 16.46 33.33 11.38 13.96 27.94 -23.15%
EY 5.32 8.66 6.08 3.00 8.78 7.16 3.58 30.12%
DY 1.59 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.59 0.70 0.84 0.82 0.70 0.80 -19.24%
Price Multiplier on Announcement Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 31/03/03 31/12/02 30/09/02 24/06/02 29/03/02 23/11/01 11/09/01 -
Price 0.52 0.54 0.61 0.70 0.74 0.67 0.69 -
P/RPS 0.68 0.93 1.58 3.38 0.86 1.02 1.55 -42.17%
P/EPS 18.11 11.14 15.21 30.30 11.38 15.09 27.94 -25.04%
EY 5.52 8.98 6.57 3.30 8.78 6.63 3.58 33.36%
DY 1.65 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.57 0.65 0.76 0.82 0.76 0.80 -21.11%

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