[HEXTECH] QoQ Cumulative Quarter Result on 31-Mar-2015 [#4]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- -90.89%
YoY- -93.56%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 93,942 62,928 32,097 127,293 98,025 65,286 34,132 96.03%
PBT 13,222 9,336 4,724 3,976 12,540 7,466 4,520 104.13%
Tax -222 -1,724 -940 -2,949 -2,525 -1,564 -912 -60.91%
NP 13,000 7,612 3,784 1,027 10,015 5,902 3,608 134.47%
-
NP to SH 12,929 7,578 3,766 905 9,939 5,857 3,595 134.18%
-
Tax Rate 1.68% 18.47% 19.90% 74.17% 20.14% 20.95% 20.18% -
Total Cost 80,942 55,316 28,313 126,266 88,010 59,384 30,524 91.24%
-
Net Worth 114,653 110,003 105,690 95,024 108,969 108,772 106,651 4.92%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - 3,393 3,592 3,585 3,594 -
Div Payout % - - - 375.00% 36.14% 61.22% 100.00% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 114,653 110,003 105,690 95,024 108,969 108,772 106,651 4.92%
NOSH 121,971 122,225 121,483 113,124 120,058 119,530 119,833 1.18%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 13.84% 12.10% 11.79% 0.81% 10.22% 9.04% 10.57% -
ROE 11.28% 6.89% 3.56% 0.95% 9.12% 5.38% 3.37% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 77.02 51.49 26.42 112.52 81.86 54.62 28.48 93.75%
EPS 10.60 6.20 3.10 0.80 8.30 4.90 3.00 131.45%
DPS 0.00 0.00 0.00 3.00 3.00 3.00 3.00 -
NAPS 0.94 0.90 0.87 0.84 0.91 0.91 0.89 3.70%
Adjusted Per Share Value based on latest NOSH - 120,453
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 4.56 3.06 1.56 6.18 4.76 3.17 1.66 95.78%
EPS 0.63 0.37 0.18 0.04 0.48 0.28 0.17 138.90%
DPS 0.00 0.00 0.00 0.16 0.17 0.17 0.17 -
NAPS 0.0557 0.0534 0.0513 0.0462 0.0529 0.0528 0.0518 4.94%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.805 0.72 0.80 0.85 0.69 0.94 0.715 -
P/RPS 1.05 1.40 3.03 0.76 0.84 1.72 2.51 -43.97%
P/EPS 7.59 11.61 25.81 106.25 8.31 19.18 23.83 -53.26%
EY 13.17 8.61 3.88 0.94 12.03 5.21 4.20 113.78%
DY 0.00 0.00 0.00 3.53 4.35 3.19 4.20 -
P/NAPS 0.86 0.80 0.92 1.01 0.76 1.03 0.80 4.92%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 25/11/15 27/08/15 26/05/15 16/02/15 26/11/14 26/08/14 -
Price 0.80 0.77 0.73 0.975 0.815 0.76 0.86 -
P/RPS 1.04 1.50 2.76 0.87 1.00 1.39 3.02 -50.77%
P/EPS 7.55 12.42 23.55 121.88 9.82 15.51 28.67 -58.81%
EY 13.25 8.05 4.25 0.82 10.18 6.45 3.49 142.77%
DY 0.00 0.00 0.00 3.08 3.68 3.95 3.49 -
P/NAPS 0.85 0.86 0.84 1.16 0.90 0.84 0.97 -8.40%

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