[HEXTECH] QoQ Cumulative Quarter Result on 30-Jun-2017 [#1]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
23-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- -88.03%
YoY- -65.81%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 123,204 93,402 60,492 29,085 117,424 90,359 60,783 60.23%
PBT 11,397 9,038 4,734 1,510 12,200 12,281 7,840 28.35%
Tax -1,863 -1,546 -826 -341 -2,503 -1,886 -1,402 20.88%
NP 9,534 7,492 3,908 1,169 9,697 10,395 6,438 29.95%
-
NP to SH 9,415 7,397 3,847 1,142 9,544 10,279 6,352 30.03%
-
Tax Rate 16.35% 17.11% 17.45% 22.58% 20.52% 15.36% 17.88% -
Total Cost 113,670 85,910 56,584 27,916 107,727 79,964 54,345 63.62%
-
Net Worth 138,255 137,020 133,317 129,614 129,796 128,224 124,596 7.18%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 138,255 137,020 133,317 129,614 129,796 128,224 124,596 7.18%
NOSH 123,761 123,761 123,761 123,761 123,761 122,438 122,153 0.87%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 7.74% 8.02% 6.46% 4.02% 8.26% 11.50% 10.59% -
ROE 6.81% 5.40% 2.89% 0.88% 7.35% 8.02% 5.10% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 99.81 75.66 49.00 23.56 94.99 73.99 49.76 59.11%
EPS 7.60 6.00 3.10 0.90 7.80 8.40 5.20 28.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.11 1.08 1.05 1.05 1.05 1.02 6.43%
Adjusted Per Share Value based on latest NOSH - 123,761
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 6.79 5.15 3.33 1.60 6.47 4.98 3.35 60.22%
EPS 0.52 0.41 0.21 0.06 0.53 0.57 0.35 30.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0762 0.0755 0.0735 0.0714 0.0715 0.0707 0.0687 7.15%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.66 0.685 0.76 0.94 1.06 0.66 0.72 -
P/RPS 0.66 0.91 1.55 3.99 1.12 0.89 1.45 -40.85%
P/EPS 8.65 11.43 24.39 101.61 13.73 7.84 13.85 -26.95%
EY 11.56 8.75 4.10 0.98 7.28 12.75 7.22 36.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.62 0.70 0.90 1.01 0.63 0.71 -11.62%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 28/05/18 23/02/18 21/11/17 23/08/17 30/05/17 22/02/17 23/11/16 -
Price 0.68 0.72 0.70 0.78 0.975 1.24 0.70 -
P/RPS 0.68 0.95 1.43 3.31 1.03 1.68 1.41 -38.52%
P/EPS 8.92 12.02 22.46 84.31 12.63 14.73 13.46 -24.00%
EY 11.22 8.32 4.45 1.19 7.92 6.79 7.43 31.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.65 0.65 0.74 0.93 1.18 0.69 -7.89%

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