[HEXTECH] QoQ Cumulative Quarter Result on 30-Jun-2014 [#1]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -74.41%
YoY- -50.45%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 127,293 98,025 65,286 34,132 120,609 92,725 62,011 61.58%
PBT 3,976 12,540 7,466 4,520 17,197 16,162 11,624 -51.12%
Tax -2,949 -2,525 -1,564 -912 -3,064 -2,897 -1,959 31.38%
NP 1,027 10,015 5,902 3,608 14,133 13,265 9,665 -77.59%
-
NP to SH 905 9,939 5,857 3,595 14,048 13,213 9,632 -79.36%
-
Tax Rate 74.17% 20.14% 20.95% 20.18% 17.82% 17.92% 16.85% -
Total Cost 126,266 88,010 59,384 30,524 106,476 79,460 52,346 79.95%
-
Net Worth 95,024 108,969 108,772 106,651 102,893 100,533 96,918 -1.30%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 3,393 3,592 3,585 3,594 1,005,009 - - -
Div Payout % 375.00% 36.14% 61.22% 100.00% 7,154.11% - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 95,024 108,969 108,772 106,651 102,893 100,533 96,918 -1.30%
NOSH 113,124 120,058 119,530 119,833 119,644 119,682 119,652 -3.67%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 0.81% 10.22% 9.04% 10.57% 11.72% 14.31% 15.59% -
ROE 0.95% 9.12% 5.38% 3.37% 13.65% 13.14% 9.94% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 112.52 81.86 54.62 28.48 100.81 77.48 51.83 67.74%
EPS 0.80 8.30 4.90 3.00 11.70 11.04 8.05 -78.57%
DPS 3.00 3.00 3.00 3.00 840.00 0.00 0.00 -
NAPS 0.84 0.91 0.91 0.89 0.86 0.84 0.81 2.45%
Adjusted Per Share Value based on latest NOSH - 119,833
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 7.02 5.40 3.60 1.88 6.65 5.11 3.42 61.58%
EPS 0.05 0.55 0.32 0.20 0.77 0.73 0.53 -79.30%
DPS 0.19 0.20 0.20 0.20 55.39 0.00 0.00 -
NAPS 0.0524 0.0601 0.0599 0.0588 0.0567 0.0554 0.0534 -1.25%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.85 0.69 0.94 0.715 0.73 0.665 0.695 -
P/RPS 0.76 0.84 1.72 2.51 0.72 0.86 1.34 -31.50%
P/EPS 106.25 8.31 19.18 23.83 6.22 6.02 8.63 434.00%
EY 0.94 12.03 5.21 4.20 16.08 16.60 11.58 -81.28%
DY 3.53 4.35 3.19 4.20 1,150.68 0.00 0.00 -
P/NAPS 1.01 0.76 1.03 0.80 0.85 0.79 0.86 11.32%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 26/05/15 16/02/15 26/11/14 26/08/14 28/05/14 27/02/14 15/11/13 -
Price 0.975 0.815 0.76 0.86 0.775 0.70 0.78 -
P/RPS 0.87 1.00 1.39 3.02 0.77 0.90 1.51 -30.78%
P/EPS 121.88 9.82 15.51 28.67 6.60 6.34 9.69 441.67%
EY 0.82 10.18 6.45 3.49 15.15 15.77 10.32 -81.54%
DY 3.08 3.68 3.95 3.49 1,083.87 0.00 0.00 -
P/NAPS 1.16 0.90 0.84 0.97 0.90 0.83 0.96 13.45%

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