[HEXTECH] QoQ Cumulative Quarter Result on 31-Dec-2010 [#3]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
22-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 86.23%
YoY- 18.25%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 49,211 25,454 91,953 70,157 47,800 23,452 110,639 -41.70%
PBT 5,172 3,229 7,087 7,468 3,803 1,984 -68 -
Tax -820 -315 -1,575 -808 -555 -166 -1,485 -32.66%
NP 4,352 2,914 5,512 6,660 3,248 1,818 -1,553 -
-
NP to SH 3,072 2,325 3,863 5,073 2,724 1,644 -2,227 -
-
Tax Rate 15.85% 9.76% 22.22% 10.82% 14.59% 8.37% - -
Total Cost 44,859 22,540 86,441 63,497 44,552 21,634 112,192 -45.69%
-
Net Worth 94,800 93,479 91,223 92,345 91,199 93,599 90,995 2.76%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - 3,591 -
Div Payout % - - - - - - 0.00% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 94,800 93,479 91,223 92,345 91,199 93,599 90,995 2.76%
NOSH 120,000 119,845 120,031 119,929 120,000 119,999 119,731 0.14%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 8.84% 11.45% 5.99% 9.49% 6.79% 7.75% -1.40% -
ROE 3.24% 2.49% 4.23% 5.49% 2.99% 1.76% -2.45% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 41.01 21.24 76.61 58.50 39.83 19.54 92.41 -41.79%
EPS 2.56 1.94 3.22 4.23 2.27 1.37 -1.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 0.79 0.78 0.76 0.77 0.76 0.78 0.76 2.61%
Adjusted Per Share Value based on latest NOSH - 119,846
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 2.71 1.40 5.07 3.87 2.63 1.29 6.10 -41.74%
EPS 0.17 0.13 0.21 0.28 0.15 0.09 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.20 -
NAPS 0.0522 0.0515 0.0503 0.0509 0.0503 0.0516 0.0501 2.77%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.36 0.34 0.45 0.40 0.52 0.53 0.56 -
P/RPS 0.88 1.60 0.59 0.68 1.31 2.71 0.61 27.64%
P/EPS 14.06 17.53 13.98 9.46 22.91 38.69 -30.11 -
EY 7.11 5.71 7.15 10.58 4.37 2.58 -3.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.36 -
P/NAPS 0.46 0.44 0.59 0.52 0.68 0.68 0.74 -27.14%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 23/08/11 25/05/11 22/02/11 24/11/10 25/08/10 25/05/10 -
Price 0.40 0.37 0.41 0.43 0.50 0.51 0.54 -
P/RPS 0.98 1.74 0.54 0.74 1.26 2.61 0.58 41.81%
P/EPS 15.63 19.07 12.74 10.17 22.03 37.23 -29.03 -
EY 6.40 5.24 7.85 9.84 4.54 2.69 -3.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.56 -
P/NAPS 0.51 0.47 0.54 0.56 0.66 0.65 0.71 -19.77%

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