[HEXTECH] QoQ Cumulative Quarter Result on 30-Jun-2010 [#1]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- 173.82%
YoY- -43.09%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 91,953 70,157 47,800 23,452 110,639 86,741 59,658 33.46%
PBT 7,087 7,468 3,803 1,984 -68 5,672 3,742 53.13%
Tax -1,575 -808 -555 -166 -1,485 -790 -426 139.29%
NP 5,512 6,660 3,248 1,818 -1,553 4,882 3,316 40.36%
-
NP to SH 3,863 5,073 2,724 1,644 -2,227 4,290 3,316 10.72%
-
Tax Rate 22.22% 10.82% 14.59% 8.37% - 13.93% 11.38% -
Total Cost 86,441 63,497 44,552 21,634 112,192 81,859 56,342 33.05%
-
Net Worth 91,223 92,345 91,199 93,599 90,995 98,262 100,921 -6.51%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - 3,591 - - -
Div Payout % - - - - 0.00% - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 91,223 92,345 91,199 93,599 90,995 98,262 100,921 -6.51%
NOSH 120,031 119,929 120,000 119,999 119,731 119,832 120,144 -0.06%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 5.99% 9.49% 6.79% 7.75% -1.40% 5.63% 5.56% -
ROE 4.23% 5.49% 2.99% 1.76% -2.45% 4.37% 3.29% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 76.61 58.50 39.83 19.54 92.41 72.39 49.66 33.54%
EPS 3.22 4.23 2.27 1.37 -1.86 3.58 2.76 10.83%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.76 0.77 0.76 0.78 0.76 0.82 0.84 -6.46%
Adjusted Per Share Value based on latest NOSH - 119,999
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 5.07 3.87 2.63 1.29 6.10 4.78 3.29 33.45%
EPS 0.21 0.28 0.15 0.09 -0.12 0.24 0.18 10.83%
DPS 0.00 0.00 0.00 0.00 0.20 0.00 0.00 -
NAPS 0.0503 0.0509 0.0503 0.0516 0.0501 0.0542 0.0556 -6.46%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.45 0.40 0.52 0.53 0.56 0.57 0.64 -
P/RPS 0.59 0.68 1.31 2.71 0.61 0.79 1.29 -40.66%
P/EPS 13.98 9.46 22.91 38.69 -30.11 15.92 23.19 -28.65%
EY 7.15 10.58 4.37 2.58 -3.32 6.28 4.31 40.18%
DY 0.00 0.00 0.00 0.00 5.36 0.00 0.00 -
P/NAPS 0.59 0.52 0.68 0.68 0.74 0.70 0.76 -15.54%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/05/11 22/02/11 24/11/10 25/08/10 25/05/10 25/02/10 25/11/09 -
Price 0.41 0.43 0.50 0.51 0.54 0.54 0.60 -
P/RPS 0.54 0.74 1.26 2.61 0.58 0.75 1.21 -41.62%
P/EPS 12.74 10.17 22.03 37.23 -29.03 15.08 21.74 -29.99%
EY 7.85 9.84 4.54 2.69 -3.44 6.63 4.60 42.85%
DY 0.00 0.00 0.00 0.00 5.56 0.00 0.00 -
P/NAPS 0.54 0.56 0.66 0.65 0.71 0.66 0.71 -16.69%

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