[HEXZA] QoQ Cumulative Quarter Result on 31-Jul-2002 [#2]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
30-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jul-2002 [#2]
Profit Trend
QoQ- 93.49%
YoY- 63.4%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Cumulative Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 28,950 98,433 74,707 49,626 23,831 109,027 83,641 -50.79%
PBT 1,328 7,374 9,242 7,465 3,571 11,542 8,126 -70.20%
Tax -486 -3,687 -3,028 -2,326 -915 -3,260 -2,472 -66.28%
NP 842 3,687 6,214 5,139 2,656 8,282 5,654 -72.00%
-
NP to SH 842 3,687 6,214 5,139 2,656 8,282 5,654 -72.00%
-
Tax Rate 36.60% 50.00% 32.76% 31.16% 25.62% 28.24% 30.42% -
Total Cost 28,108 94,746 68,493 44,487 21,175 100,745 77,987 -49.44%
-
Net Worth 118,645 119,392 121,772 120,465 105,780 114,673 112,061 3.89%
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div - 1,104 - - - - - -
Div Payout % - 29.94% - - - - - -
Equity
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth 118,645 119,392 121,772 120,465 105,780 114,673 112,061 3.89%
NOSH 127,575 128,379 128,181 128,154 114,978 127,415 127,342 0.12%
Ratio Analysis
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin 2.91% 3.75% 8.32% 10.36% 11.15% 7.60% 6.76% -
ROE 0.71% 3.09% 5.10% 4.27% 2.51% 7.22% 5.05% -
Per Share
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 22.69 76.67 58.28 38.72 20.73 85.57 65.68 -50.86%
EPS 0.66 2.87 4.85 4.01 2.31 6.50 4.44 -72.03%
DPS 0.00 0.86 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.93 0.95 0.94 0.92 0.90 0.88 3.76%
Adjusted Per Share Value based on latest NOSH - 128,652
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 14.45 49.12 37.28 24.77 11.89 54.41 41.74 -50.79%
EPS 0.42 1.84 3.10 2.56 1.33 4.13 2.82 -72.00%
DPS 0.00 0.55 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5921 0.5958 0.6077 0.6012 0.5279 0.5723 0.5592 3.89%
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 -
Price 0.50 0.54 0.56 0.66 0.77 0.74 0.62 -
P/RPS 2.20 0.70 0.96 1.70 3.72 0.86 0.94 76.55%
P/EPS 75.76 18.80 11.55 16.46 33.33 11.38 13.96 209.77%
EY 1.32 5.32 8.66 6.08 3.00 8.78 7.16 -67.70%
DY 0.00 1.59 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.58 0.59 0.70 0.84 0.82 0.70 -15.92%
Price Multiplier on Announcement Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 23/06/03 31/03/03 31/12/02 30/09/02 24/06/02 29/03/02 23/11/01 -
Price 0.54 0.52 0.54 0.61 0.70 0.74 0.67 -
P/RPS 2.38 0.68 0.93 1.58 3.38 0.86 1.02 76.19%
P/EPS 81.82 18.11 11.14 15.21 30.30 11.38 15.09 209.59%
EY 1.22 5.52 8.98 6.57 3.30 8.78 6.63 -67.74%
DY 0.00 1.65 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.56 0.57 0.65 0.76 0.82 0.76 -16.53%

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