[HEXTECH] QoQ Cumulative Quarter Result on 31-Mar-2016 [#4]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- 25.52%
YoY- 1693.26%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 90,359 60,783 29,739 125,696 93,942 62,928 32,097 98.75%
PBT 12,281 7,840 4,197 16,788 13,222 9,336 4,724 88.52%
Tax -1,886 -1,402 -811 -449 -222 -1,724 -940 58.74%
NP 10,395 6,438 3,386 16,339 13,000 7,612 3,784 95.54%
-
NP to SH 10,279 6,352 3,340 16,229 12,929 7,578 3,766 94.71%
-
Tax Rate 15.36% 17.88% 19.32% 2.67% 1.68% 18.47% 19.90% -
Total Cost 79,964 54,345 26,353 109,357 80,942 55,316 28,313 99.17%
-
Net Worth 128,224 124,596 123,703 118,361 114,653 110,003 105,690 13.68%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 128,224 124,596 123,703 118,361 114,653 110,003 105,690 13.68%
NOSH 122,438 122,153 123,703 122,022 121,971 122,225 121,483 0.52%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 11.50% 10.59% 11.39% 13.00% 13.84% 12.10% 11.79% -
ROE 8.02% 5.10% 2.70% 13.71% 11.28% 6.89% 3.56% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 73.99 49.76 24.04 103.01 77.02 51.49 26.42 98.06%
EPS 8.40 5.20 2.70 13.30 10.60 6.20 3.10 93.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.02 1.00 0.97 0.94 0.90 0.87 13.29%
Adjusted Per Share Value based on latest NOSH - 122,222
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 4.98 3.35 1.64 6.93 5.18 3.47 1.77 98.67%
EPS 0.57 0.35 0.18 0.89 0.71 0.42 0.21 93.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0707 0.0687 0.0682 0.0652 0.0632 0.0606 0.0582 13.78%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.66 0.72 0.73 0.78 0.805 0.72 0.80 -
P/RPS 0.89 1.45 3.04 0.76 1.05 1.40 3.03 -55.64%
P/EPS 7.84 13.85 27.04 5.86 7.59 11.61 25.81 -54.64%
EY 12.75 7.22 3.70 17.05 13.17 8.61 3.88 120.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.71 0.73 0.80 0.86 0.80 0.92 -22.22%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 22/02/17 23/11/16 25/08/16 26/05/16 24/02/16 25/11/15 27/08/15 -
Price 1.24 0.70 0.73 0.77 0.80 0.77 0.73 -
P/RPS 1.68 1.41 3.04 0.75 1.04 1.50 2.76 -28.06%
P/EPS 14.73 13.46 27.04 5.79 7.55 12.42 23.55 -26.75%
EY 6.79 7.43 3.70 17.27 13.25 8.05 4.25 36.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.69 0.73 0.79 0.85 0.86 0.84 25.30%

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