[HEXTECH] QoQ Cumulative Quarter Result on 30-Sep-2014 [#2]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 62.92%
YoY- -39.19%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 32,097 127,293 98,025 65,286 34,132 120,609 92,725 -50.79%
PBT 4,724 3,976 12,540 7,466 4,520 17,197 16,162 -56.05%
Tax -940 -2,949 -2,525 -1,564 -912 -3,064 -2,897 -52.87%
NP 3,784 1,027 10,015 5,902 3,608 14,133 13,265 -56.76%
-
NP to SH 3,766 905 9,939 5,857 3,595 14,048 13,213 -56.78%
-
Tax Rate 19.90% 74.17% 20.14% 20.95% 20.18% 17.82% 17.92% -
Total Cost 28,313 126,266 88,010 59,384 30,524 106,476 79,460 -49.83%
-
Net Worth 105,690 95,024 108,969 108,772 106,651 102,893 100,533 3.40%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 105,690 95,024 108,969 108,772 106,651 102,893 100,533 3.40%
NOSH 121,483 113,124 120,058 119,530 119,833 119,644 119,682 1.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 11.79% 0.81% 10.22% 9.04% 10.57% 11.72% 14.31% -
ROE 3.56% 0.95% 9.12% 5.38% 3.37% 13.65% 13.14% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 26.42 112.52 81.86 54.62 28.48 100.81 77.48 -51.28%
EPS 3.10 0.80 8.30 4.90 3.00 11.70 11.04 -57.21%
DPS 0.00 3.00 3.00 3.00 3.00 840.00 0.00 -
NAPS 0.87 0.84 0.91 0.91 0.89 0.86 0.84 2.37%
Adjusted Per Share Value based on latest NOSH - 119,052
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 1.56 6.18 4.76 3.17 1.66 5.86 4.50 -50.74%
EPS 0.18 0.04 0.48 0.28 0.17 0.68 0.64 -57.17%
DPS 0.00 0.16 0.17 0.17 0.17 48.83 0.00 -
NAPS 0.0513 0.0462 0.0529 0.0528 0.0518 0.05 0.0488 3.39%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.80 0.85 0.69 0.94 0.715 0.73 0.665 -
P/RPS 3.03 0.76 0.84 1.72 2.51 0.72 0.86 132.07%
P/EPS 25.81 106.25 8.31 19.18 23.83 6.22 6.02 164.61%
EY 3.88 0.94 12.03 5.21 4.20 16.08 16.60 -62.15%
DY 0.00 3.53 4.35 3.19 4.20 1,150.68 0.00 -
P/NAPS 0.92 1.01 0.76 1.03 0.80 0.85 0.79 10.72%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 26/05/15 16/02/15 26/11/14 26/08/14 28/05/14 27/02/14 -
Price 0.73 0.975 0.815 0.76 0.86 0.775 0.70 -
P/RPS 2.76 0.87 1.00 1.39 3.02 0.77 0.90 111.51%
P/EPS 23.55 121.88 9.82 15.51 28.67 6.60 6.34 140.42%
EY 4.25 0.82 10.18 6.45 3.49 15.15 15.77 -58.37%
DY 0.00 3.08 3.68 3.95 3.49 1,083.87 0.00 -
P/NAPS 0.84 1.16 0.90 0.84 0.97 0.90 0.83 0.80%

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