[HYTEXIN] QoQ Cumulative Quarter Result on 31-Mar-2009 [#4]

Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -399.84%
YoY- -1594.55%
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 99,391 68,003 34,247 145,763 112,306 76,310 31,441 114.94%
PBT -6,340 -8,815 -3,952 -7,787 4,637 5,463 -844 282.15%
Tax -9,445 -558 -276 -2,172 -1,437 -1,301 -470 635.12%
NP -15,785 -9,373 -4,228 -9,959 3,200 4,162 -1,314 422.15%
-
NP to SH -15,785 -9,373 -4,228 -9,595 3,200 4,162 -1,314 422.15%
-
Tax Rate - - - - 30.99% 23.81% - -
Total Cost 115,176 77,376 38,475 155,722 109,106 72,148 32,755 130.70%
-
Net Worth 79,525 85,481 91,456 98,926 112,676 112,689 109,002 -18.91%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 79,525 85,481 91,456 98,926 112,676 112,689 109,002 -18.91%
NOSH 150,047 149,968 149,929 149,888 150,234 150,252 149,318 0.32%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -15.88% -13.78% -12.35% -6.83% 2.85% 5.45% -4.18% -
ROE -19.85% -10.96% -4.62% -9.70% 2.84% 3.69% -1.21% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 66.24 45.35 22.84 97.25 74.75 50.79 21.06 114.22%
EPS -10.52 -6.25 -2.82 -6.64 2.13 2.77 -0.88 420.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.57 0.61 0.66 0.75 0.75 0.73 -19.17%
Adjusted Per Share Value based on latest NOSH - 149,988
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 66.31 45.37 22.85 97.25 74.93 50.91 20.98 114.91%
EPS -10.53 -6.25 -2.82 -6.40 2.14 2.78 -0.88 420.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5306 0.5703 0.6102 0.66 0.7518 0.7519 0.7273 -18.91%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.19 0.20 0.28 0.25 0.24 0.26 0.28 -
P/RPS 0.29 0.44 1.23 0.26 0.32 0.51 1.33 -63.67%
P/EPS -1.81 -3.20 -9.93 -3.91 11.27 9.39 -31.82 -85.13%
EY -55.37 -31.25 -10.07 -25.61 8.88 10.65 -3.14 573.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.35 0.46 0.38 0.32 0.35 0.38 -3.53%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 26/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 -
Price 0.20 0.22 0.20 0.29 0.32 0.22 0.26 -
P/RPS 0.30 0.49 0.88 0.30 0.43 0.43 1.23 -60.86%
P/EPS -1.90 -3.52 -7.09 -4.53 15.02 7.94 -29.55 -83.86%
EY -52.60 -28.41 -14.10 -22.07 6.66 12.59 -3.38 520.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.39 0.33 0.44 0.43 0.29 0.36 3.66%

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