[HEXZA] QoQ Cumulative Quarter Result on 31-Oct-2004 [#3]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
30-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Oct-2004 [#3]
Profit Trend
QoQ- 57.78%
YoY- 54.93%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Cumulative Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 67,909 33,275 128,454 99,185 63,884 31,223 125,484 -33.61%
PBT 9,333 3,393 12,077 8,245 5,415 2,251 6,206 31.29%
Tax -2,142 -996 -3,855 -2,590 -1,831 -915 -1,415 31.87%
NP 7,191 2,397 8,222 5,655 3,584 1,336 4,791 31.12%
-
NP to SH 6,817 2,397 8,222 5,655 3,584 1,336 4,791 26.53%
-
Tax Rate 22.95% 29.35% 31.92% 31.41% 33.81% 40.65% 22.80% -
Total Cost 60,718 30,878 120,232 93,530 60,300 29,887 120,693 -36.77%
-
Net Worth 136,083 132,027 129,753 128,522 127,174 125,892 123,465 6.70%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div - - 1,156 - - - 1,106 -
Div Payout % - - 14.06% - - - 23.09% -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 136,083 132,027 129,753 128,522 127,174 125,892 123,465 6.70%
NOSH 128,380 128,181 128,468 128,522 128,458 128,461 128,609 -0.11%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin 10.59% 7.20% 6.40% 5.70% 5.61% 4.28% 3.82% -
ROE 5.01% 1.82% 6.34% 4.40% 2.82% 1.06% 3.88% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 52.90 25.96 99.99 77.17 49.73 24.31 97.57 -33.53%
EPS 5.31 1.87 6.40 4.40 2.79 1.04 3.73 26.57%
DPS 0.00 0.00 0.90 0.00 0.00 0.00 0.86 -
NAPS 1.06 1.03 1.01 1.00 0.99 0.98 0.96 6.83%
Adjusted Per Share Value based on latest NOSH - 128,633
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 33.89 16.61 64.11 49.50 31.88 15.58 62.62 -33.61%
EPS 3.40 1.20 4.10 2.82 1.79 0.67 2.39 26.51%
DPS 0.00 0.00 0.58 0.00 0.00 0.00 0.55 -
NAPS 0.6791 0.6589 0.6475 0.6414 0.6347 0.6283 0.6162 6.70%
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 -
Price 0.47 0.48 0.51 0.47 0.50 0.55 0.54 -
P/RPS 0.89 1.85 0.51 0.61 1.01 2.26 0.55 37.87%
P/EPS 8.85 25.67 7.97 10.68 17.92 52.88 14.50 -28.06%
EY 11.30 3.90 12.55 9.36 5.58 1.89 6.90 38.97%
DY 0.00 0.00 1.76 0.00 0.00 0.00 1.59 -
P/NAPS 0.44 0.47 0.50 0.47 0.51 0.56 0.56 -14.86%
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 26/09/05 20/06/05 23/03/05 30/12/04 21/09/04 23/06/04 30/03/04 -
Price 0.47 0.48 0.54 0.53 0.50 0.50 0.57 -
P/RPS 0.89 1.85 0.54 0.69 1.01 2.06 0.58 33.07%
P/EPS 8.85 25.67 8.44 12.05 17.92 48.08 15.30 -30.60%
EY 11.30 3.90 11.85 8.30 5.58 2.08 6.54 44.03%
DY 0.00 0.00 1.67 0.00 0.00 0.00 1.51 -
P/NAPS 0.44 0.47 0.53 0.53 0.51 0.51 0.59 -17.77%

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