[HYTEXIN] QoQ Cumulative Quarter Result on 30-Jun-2003 [#1]

Stock
[HYTEXIN] HYTEX INTEGRATED BHD
Announcement Date
30-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -84.61%
YoY- 120600.0%
Quarter Report
Latest QR
Upcoming QR
HYTEXIN's Result
HYTEXIN's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 114,672 79,564 43,394 22,770 80,475 80,812 45,560 84.92%
PBT 8,028 6,192 1,662 1,678 9,319 8,235 1,387 222.02%
Tax -1,781 -1,503 -392 -473 -1,490 -1,874 -459 146.72%
NP 6,247 4,689 1,270 1,205 7,829 6,361 928 256.10%
-
NP to SH 6,247 4,689 1,270 1,205 7,829 6,496 928 256.10%
-
Tax Rate 22.18% 24.27% 23.59% 28.19% 15.99% 22.76% 33.09% -
Total Cost 108,425 74,875 42,124 21,565 72,646 74,451 44,632 80.61%
-
Net Worth 99,105 0 0 0 58,587 45,813 19,521 195.09%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 1,501 1,498 - - - - - -
Div Payout % 24.04% 31.96% - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 99,105 0 0 0 58,587 45,813 19,521 195.09%
NOSH 150,160 149,873 150,071 149,999 88,768 68,378 30,032 192.11%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 5.45% 5.89% 2.93% 5.29% 9.73% 7.87% 2.04% -
ROE 6.30% 0.00% 0.00% 0.00% 13.36% 14.18% 4.75% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 76.37 53.09 28.92 15.18 90.66 118.18 151.70 -36.68%
EPS 4.16 3.13 0.85 0.80 5.22 9.50 3.09 21.90%
DPS 1.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.00 0.00 0.00 0.66 0.67 0.65 1.02%
Adjusted Per Share Value based on latest NOSH - 149,999
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 76.51 53.09 28.95 15.19 53.69 53.92 30.40 84.92%
EPS 4.17 3.13 0.85 0.80 5.22 4.33 0.62 255.89%
DPS 1.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6612 0.00 0.00 0.00 0.3909 0.3057 0.1302 195.15%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 - -
Price 0.51 0.55 0.63 0.68 0.62 0.49 0.00 -
P/RPS 0.67 1.04 2.18 4.48 0.68 0.41 0.00 -
P/EPS 12.26 17.58 74.44 84.65 7.03 5.16 0.00 -
EY 8.16 5.69 1.34 1.18 14.23 19.39 0.00 -
DY 1.96 1.82 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.00 0.00 0.00 0.94 0.73 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 -
Price 0.47 0.57 0.59 0.65 0.67 0.57 0.52 -
P/RPS 0.62 1.07 2.04 4.28 0.74 0.48 0.34 49.20%
P/EPS 11.30 18.22 69.72 80.91 7.60 6.00 16.83 -23.30%
EY 8.85 5.49 1.43 1.24 13.16 16.67 5.94 30.41%
DY 2.13 1.75 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.00 0.00 0.00 1.02 0.85 0.80 -7.64%

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