[HEXTECH] QoQ Cumulative Quarter Result on 31-Mar-2013 [#4]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 37.32%
YoY- 173.94%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 92,725 62,011 31,794 102,395 80,472 53,294 28,054 121.40%
PBT 16,162 11,624 8,332 13,161 9,533 6,793 4,107 148.63%
Tax -2,897 -1,959 -1,056 -1,079 -721 -504 -234 432.71%
NP 13,265 9,665 7,276 12,082 8,812 6,289 3,873 126.70%
-
NP to SH 13,213 9,632 7,256 11,995 8,735 6,247 3,854 126.85%
-
Tax Rate 17.92% 16.85% 12.67% 8.20% 7.56% 7.42% 5.70% -
Total Cost 79,460 52,346 24,518 90,313 71,660 47,005 24,181 120.55%
-
Net Worth 100,533 96,918 94,591 87,214 84,956 82,575 79,241 17.14%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 100,533 96,918 94,591 87,214 84,956 82,575 79,241 17.14%
NOSH 119,682 119,652 119,735 119,472 119,657 119,674 120,062 -0.21%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 14.31% 15.59% 22.88% 11.80% 10.95% 11.80% 13.81% -
ROE 13.14% 9.94% 7.67% 13.75% 10.28% 7.57% 4.86% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 77.48 51.83 26.55 85.71 67.25 44.53 23.37 121.85%
EPS 11.04 8.05 6.06 10.04 7.30 5.22 3.21 127.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.81 0.79 0.73 0.71 0.69 0.66 17.39%
Adjusted Per Share Value based on latest NOSH - 119,852
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 4.50 3.01 1.54 4.97 3.91 2.59 1.36 121.56%
EPS 0.64 0.47 0.35 0.58 0.42 0.30 0.19 124.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0488 0.0471 0.046 0.0424 0.0413 0.0401 0.0385 17.07%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.665 0.695 0.545 0.41 0.40 0.41 0.38 -
P/RPS 0.86 1.34 2.05 0.48 0.59 0.92 1.63 -34.62%
P/EPS 6.02 8.63 8.99 4.08 5.48 7.85 11.84 -36.21%
EY 16.60 11.58 11.12 24.49 18.25 12.73 8.45 56.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.86 0.69 0.56 0.56 0.59 0.58 22.80%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 15/11/13 27/08/13 28/05/13 26/02/13 27/11/12 28/08/12 -
Price 0.70 0.78 0.565 0.50 0.395 0.38 0.38 -
P/RPS 0.90 1.51 2.13 0.58 0.59 0.85 1.63 -32.62%
P/EPS 6.34 9.69 9.32 4.98 5.41 7.28 11.84 -33.98%
EY 15.77 10.32 10.73 20.08 18.48 13.74 8.45 51.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.96 0.72 0.68 0.56 0.55 0.58 26.90%

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