[HEXTECH] QoQ Cumulative Quarter Result on 31-Dec-2012 [#3]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 39.83%
YoY- 164.72%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 62,011 31,794 102,395 80,472 53,294 28,054 102,747 -28.56%
PBT 11,624 8,332 13,161 9,533 6,793 4,107 -11,009 -
Tax -1,959 -1,056 -1,079 -721 -504 -234 -3,274 -28.97%
NP 9,665 7,276 12,082 8,812 6,289 3,873 -14,283 -
-
NP to SH 9,632 7,256 11,995 8,735 6,247 3,854 -16,223 -
-
Tax Rate 16.85% 12.67% 8.20% 7.56% 7.42% 5.70% - -
Total Cost 52,346 24,518 90,313 71,660 47,005 24,181 117,030 -41.48%
-
Net Worth 96,918 94,591 87,214 84,956 82,575 79,241 75,520 18.07%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 96,918 94,591 87,214 84,956 82,575 79,241 75,520 18.07%
NOSH 119,652 119,735 119,472 119,657 119,674 120,062 119,873 -0.12%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 15.59% 22.88% 11.80% 10.95% 11.80% 13.81% -13.90% -
ROE 9.94% 7.67% 13.75% 10.28% 7.57% 4.86% -21.48% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 51.83 26.55 85.71 67.25 44.53 23.37 85.71 -28.46%
EPS 8.05 6.06 10.04 7.30 5.22 3.21 -13.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.79 0.73 0.71 0.69 0.66 0.63 18.22%
Adjusted Per Share Value based on latest NOSH - 119,567
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 3.01 1.54 4.97 3.91 2.59 1.36 4.99 -28.58%
EPS 0.47 0.35 0.58 0.42 0.30 0.19 -0.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0471 0.046 0.0424 0.0413 0.0401 0.0385 0.0367 18.07%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.695 0.545 0.41 0.40 0.41 0.38 0.41 -
P/RPS 1.34 2.05 0.48 0.59 0.92 1.63 0.48 98.13%
P/EPS 8.63 8.99 4.08 5.48 7.85 11.84 -3.03 -
EY 11.58 11.12 24.49 18.25 12.73 8.45 -33.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.69 0.56 0.56 0.59 0.58 0.65 20.49%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 15/11/13 27/08/13 28/05/13 26/02/13 27/11/12 28/08/12 25/05/12 -
Price 0.78 0.565 0.50 0.395 0.38 0.38 0.42 -
P/RPS 1.51 2.13 0.58 0.59 0.85 1.63 0.49 111.61%
P/EPS 9.69 9.32 4.98 5.41 7.28 11.84 -3.10 -
EY 10.32 10.73 20.08 18.48 13.74 8.45 -32.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.72 0.68 0.56 0.55 0.58 0.67 27.06%

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