[HEXZA] QoQ Cumulative Quarter Result on 31-Jan-2001 [#4]

Announcement Date
31-Mar-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2001
Quarter
31-Jan-2001 [#4]
Profit Trend
QoQ- -6.49%
YoY- -22.35%
View:
Show?
Cumulative Result
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
Revenue 83,641 56,770 28,474 106,947 91,163 60,608 29,155 101.51%
PBT 8,126 5,020 1,993 13,209 12,830 9,363 4,765 42.60%
Tax -2,472 -1,875 -906 -5,603 -4,696 -2,977 -1,520 38.17%
NP 5,654 3,145 1,087 7,606 8,134 6,386 3,245 44.65%
-
NP to SH 5,654 3,145 1,087 7,606 8,134 6,386 3,245 44.65%
-
Tax Rate 30.42% 37.35% 45.46% 42.42% 36.60% 31.80% 31.90% -
Total Cost 77,987 53,625 27,387 99,341 83,029 54,222 25,910 108.04%
-
Net Worth 112,061 109,502 111,257 110,330 0 0 0 -
Dividend
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
Net Worth 112,061 109,502 111,257 110,330 0 0 0 -
NOSH 127,342 127,327 127,882 126,816 127,093 127,720 129,800 -1.26%
Ratio Analysis
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
NP Margin 6.76% 5.54% 3.82% 7.11% 8.92% 10.54% 11.13% -
ROE 5.05% 2.87% 0.98% 6.89% 0.00% 0.00% 0.00% -
Per Share
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
RPS 65.68 44.59 22.27 84.33 71.73 47.45 22.46 104.09%
EPS 4.44 2.47 0.85 5.97 6.40 5.00 2.50 46.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.86 0.87 0.87 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 131,249
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
RPS 41.74 28.33 14.21 53.37 45.50 30.25 14.55 101.50%
EPS 2.82 1.57 0.54 3.80 4.06 3.19 1.62 44.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5592 0.5465 0.5552 0.5506 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
Date 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 28/04/00 -
Price 0.62 0.69 0.65 0.66 0.71 0.88 1.03 -
P/RPS 0.94 1.55 2.92 0.78 0.99 1.85 4.59 -65.15%
P/EPS 13.96 27.94 76.47 11.00 11.09 17.60 41.20 -51.30%
EY 7.16 3.58 1.31 9.09 9.01 5.68 2.43 105.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.80 0.75 0.76 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 CAGR
Date 23/11/01 11/09/01 20/06/01 30/03/01 04/12/00 08/09/00 16/06/00 -
Price 0.67 0.69 0.64 0.65 0.70 0.83 0.90 -
P/RPS 1.02 1.55 2.87 0.77 0.98 1.75 4.01 -59.75%
P/EPS 15.09 27.94 75.29 10.84 10.94 16.60 36.00 -43.90%
EY 6.63 3.58 1.33 9.23 9.14 6.02 2.78 78.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.80 0.74 0.75 0.00 0.00 0.00 -

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