[HEXTECH] QoQ Cumulative Quarter Result on 30-Jun-2012 [#1]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 123.76%
YoY- 65.76%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 102,395 80,472 53,294 28,054 102,747 77,171 49,211 62.91%
PBT 13,161 9,533 6,793 4,107 -11,009 -9,969 5,172 86.28%
Tax -1,079 -721 -504 -234 -3,274 -1,578 -820 20.06%
NP 12,082 8,812 6,289 3,873 -14,283 -11,547 4,352 97.40%
-
NP to SH 11,995 8,735 6,247 3,854 -16,223 -13,496 3,072 147.75%
-
Tax Rate 8.20% 7.56% 7.42% 5.70% - - 15.85% -
Total Cost 90,313 71,660 47,005 24,181 117,030 88,718 44,859 59.37%
-
Net Worth 87,214 84,956 82,575 79,241 75,520 77,976 94,800 -5.40%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 87,214 84,956 82,575 79,241 75,520 77,976 94,800 -5.40%
NOSH 119,472 119,657 119,674 120,062 119,873 119,964 120,000 -0.29%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 11.80% 10.95% 11.80% 13.81% -13.90% -14.96% 8.84% -
ROE 13.75% 10.28% 7.57% 4.86% -21.48% -17.31% 3.24% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 85.71 67.25 44.53 23.37 85.71 64.33 41.01 63.39%
EPS 10.04 7.30 5.22 3.21 -13.43 -11.25 2.56 148.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.71 0.69 0.66 0.63 0.65 0.79 -5.12%
Adjusted Per Share Value based on latest NOSH - 120,062
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 5.64 4.43 2.94 1.55 5.66 4.25 2.71 62.93%
EPS 0.66 0.48 0.34 0.21 -0.89 -0.74 0.17 146.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0481 0.0468 0.0455 0.0437 0.0416 0.043 0.0522 -5.30%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.41 0.40 0.41 0.38 0.41 0.41 0.36 -
P/RPS 0.48 0.59 0.92 1.63 0.48 0.64 0.88 -33.21%
P/EPS 4.08 5.48 7.85 11.84 -3.03 -3.64 14.06 -56.13%
EY 24.49 18.25 12.73 8.45 -33.01 -27.44 7.11 127.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.56 0.59 0.58 0.65 0.63 0.46 13.99%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 26/02/13 27/11/12 28/08/12 25/05/12 27/02/12 25/11/11 -
Price 0.50 0.395 0.38 0.38 0.42 0.38 0.40 -
P/RPS 0.58 0.59 0.85 1.63 0.49 0.59 0.98 -29.48%
P/EPS 4.98 5.41 7.28 11.84 -3.10 -3.38 15.63 -53.31%
EY 20.08 18.48 13.74 8.45 -32.22 -29.61 6.40 114.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.56 0.55 0.58 0.67 0.58 0.51 21.12%

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