[HEXTECH] QoQ Cumulative Quarter Result on 31-Dec-2008 [#3]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 37.11%
YoY- -22.35%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 59,658 28,953 108,043 90,345 69,552 37,214 123,993 -38.57%
PBT 3,742 3,133 13,727 12,456 9,025 5,218 19,791 -67.02%
Tax -426 -244 -1,045 -1,061 -714 -441 -1,717 -60.48%
NP 3,316 2,889 12,682 11,395 8,311 4,777 18,074 -67.67%
-
NP to SH 3,316 2,889 12,682 11,395 8,311 4,777 18,074 -67.67%
-
Tax Rate 11.38% 7.79% 7.61% 8.52% 7.91% 8.45% 8.68% -
Total Cost 56,342 26,064 95,361 78,950 61,241 32,437 105,919 -34.32%
-
Net Worth 100,921 100,695 97,184 99,556 97,141 97,220 88,586 9.07%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - 7,198 3,598 3,597 - 5,752 -
Div Payout % - - 56.76% 31.58% 43.29% - 31.83% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 100,921 100,695 97,184 99,556 97,141 97,220 88,586 9.07%
NOSH 120,144 119,875 119,981 119,947 119,927 120,025 115,047 2.92%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 5.56% 9.98% 11.74% 12.61% 11.95% 12.84% 14.58% -
ROE 3.29% 2.87% 13.05% 11.45% 8.56% 4.91% 20.40% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 49.66 24.15 90.05 75.32 57.99 31.01 107.78 -40.31%
EPS 2.76 2.41 10.57 9.50 6.93 3.98 15.71 -68.59%
DPS 0.00 0.00 6.00 3.00 3.00 0.00 5.00 -
NAPS 0.84 0.84 0.81 0.83 0.81 0.81 0.77 5.96%
Adjusted Per Share Value based on latest NOSH - 120,000
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 2.90 1.41 5.25 4.39 3.38 1.81 6.02 -38.52%
EPS 0.16 0.14 0.62 0.55 0.40 0.23 0.88 -67.87%
DPS 0.00 0.00 0.35 0.17 0.17 0.00 0.28 -
NAPS 0.049 0.0489 0.0472 0.0484 0.0472 0.0472 0.043 9.08%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.64 0.56 0.46 0.44 0.99 0.73 0.85 -
P/RPS 1.29 2.32 0.51 0.58 1.71 2.35 0.79 38.62%
P/EPS 23.19 23.24 4.35 4.63 14.29 18.34 5.41 163.64%
EY 4.31 4.30 22.98 21.59 7.00 5.45 18.48 -62.07%
DY 0.00 0.00 13.04 6.82 3.03 0.00 5.88 -
P/NAPS 0.76 0.67 0.57 0.53 1.22 0.90 1.10 -21.82%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 26/08/09 22/05/09 25/02/09 26/11/08 29/08/08 22/05/08 -
Price 0.60 0.69 0.82 0.46 0.44 0.80 0.82 -
P/RPS 1.21 2.86 0.91 0.61 0.76 2.58 0.76 36.30%
P/EPS 21.74 28.63 7.76 4.84 6.35 20.10 5.22 158.63%
EY 4.60 3.49 12.89 20.65 15.75 4.98 19.16 -61.33%
DY 0.00 0.00 7.32 6.52 6.82 0.00 6.10 -
P/NAPS 0.71 0.82 1.01 0.55 0.54 0.99 1.06 -23.42%

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