[HEXTECH] QoQ Cumulative Quarter Result on 30-Sep-2011 [#2]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 32.13%
YoY- 12.78%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 28,054 102,747 77,171 49,211 25,454 91,953 70,157 -45.75%
PBT 4,107 -11,009 -9,969 5,172 3,229 7,087 7,468 -32.90%
Tax -234 -3,274 -1,578 -820 -315 -1,575 -808 -56.26%
NP 3,873 -14,283 -11,547 4,352 2,914 5,512 6,660 -30.35%
-
NP to SH 3,854 -16,223 -13,496 3,072 2,325 3,863 5,073 -16.75%
-
Tax Rate 5.70% - - 15.85% 9.76% 22.22% 10.82% -
Total Cost 24,181 117,030 88,718 44,859 22,540 86,441 63,497 -47.49%
-
Net Worth 79,241 75,520 77,976 94,800 93,479 91,223 92,345 -9.70%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 79,241 75,520 77,976 94,800 93,479 91,223 92,345 -9.70%
NOSH 120,062 119,873 119,964 120,000 119,845 120,031 119,929 0.07%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 13.81% -13.90% -14.96% 8.84% 11.45% 5.99% 9.49% -
ROE 4.86% -21.48% -17.31% 3.24% 2.49% 4.23% 5.49% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 23.37 85.71 64.33 41.01 21.24 76.61 58.50 -45.78%
EPS 3.21 -13.43 -11.25 2.56 1.94 3.22 4.23 -16.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.63 0.65 0.79 0.78 0.76 0.77 -9.77%
Adjusted Per Share Value based on latest NOSH - 120,483
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 1.55 5.66 4.25 2.71 1.40 5.07 3.87 -45.69%
EPS 0.21 -0.89 -0.74 0.17 0.13 0.21 0.28 -17.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0437 0.0416 0.043 0.0522 0.0515 0.0503 0.0509 -9.67%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.38 0.41 0.41 0.36 0.34 0.45 0.40 -
P/RPS 1.63 0.48 0.64 0.88 1.60 0.59 0.68 79.20%
P/EPS 11.84 -3.03 -3.64 14.06 17.53 13.98 9.46 16.15%
EY 8.45 -33.01 -27.44 7.11 5.71 7.15 10.58 -13.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.65 0.63 0.46 0.44 0.59 0.52 7.55%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 25/05/12 27/02/12 25/11/11 23/08/11 25/05/11 22/02/11 -
Price 0.38 0.42 0.38 0.40 0.37 0.41 0.43 -
P/RPS 1.63 0.49 0.59 0.98 1.74 0.54 0.74 69.37%
P/EPS 11.84 -3.10 -3.38 15.63 19.07 12.74 10.17 10.67%
EY 8.45 -32.22 -29.61 6.40 5.24 7.85 9.84 -9.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.67 0.58 0.51 0.47 0.54 0.56 2.36%

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