[HYTEXIN] QoQ Cumulative Quarter Result on 31-Mar-2013 [#4]

Stock
[HYTEXIN] HYTEX INTEGRATED BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -112.51%
YoY- 60.66%
Quarter Report
Latest QR
Upcoming QR
HYTEXIN's Result
HYTEXIN's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 32,333 22,813 7,773 53,962 43,564 26,978 13,165 81.73%
PBT -8,582 -5,366 -4,403 -19,947 -9,559 -8,611 -5,291 37.92%
Tax 0 0 0 -367 0 0 0 -
NP -8,582 -5,366 -4,403 -20,314 -9,559 -8,611 -5,291 37.92%
-
NP to SH -8,582 -5,366 -4,403 -20,314 -9,559 -8,611 -5,291 37.92%
-
Tax Rate - - - - - - - -
Total Cost 40,915 28,179 12,176 74,276 53,123 35,589 18,456 69.77%
-
Net Worth 28,506 32,975 32,947 37,484 37,515 42,004 50,961 -32.03%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 28,506 32,975 32,947 37,484 37,515 42,004 50,961 -32.03%
NOSH 150,034 149,888 149,761 149,936 150,062 150,017 149,886 0.06%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -26.54% -23.52% -56.64% -37.65% -21.94% -31.92% -40.19% -
ROE -30.11% -16.27% -13.36% -54.19% -25.48% -20.50% -10.38% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 21.55 15.22 5.19 35.99 29.03 17.98 8.78 81.65%
EPS -5.72 -3.58 -2.94 -13.54 -6.37 -5.74 -3.53 37.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.22 0.22 0.25 0.25 0.28 0.34 -32.08%
Adjusted Per Share Value based on latest NOSH - 150,085
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 21.57 15.22 5.19 36.00 29.07 18.00 8.78 81.77%
EPS -5.73 -3.58 -2.94 -13.55 -6.38 -5.75 -3.53 37.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1902 0.22 0.2198 0.2501 0.2503 0.2803 0.34 -32.03%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.13 0.26 0.095 0.385 0.14 0.12 0.16 -
P/RPS 0.60 1.71 1.83 1.07 0.48 0.67 1.82 -52.18%
P/EPS -2.27 -7.26 -3.23 -2.84 -2.20 -2.09 -4.53 -36.83%
EY -44.00 -13.77 -30.95 -35.19 -45.50 -47.83 -22.06 58.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 1.18 0.43 1.54 0.56 0.43 0.47 27.83%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 29/11/12 29/08/12 -
Price 0.10 0.115 0.085 0.375 0.23 0.14 0.12 -
P/RPS 0.46 0.76 1.64 1.04 0.79 0.78 1.37 -51.59%
P/EPS -1.75 -3.21 -2.89 -2.77 -3.61 -2.44 -3.40 -35.69%
EY -57.20 -31.13 -34.59 -36.13 -27.70 -41.00 -29.42 55.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.52 0.39 1.50 0.92 0.50 0.35 31.76%

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