[HEXTAR] QoQ Cumulative Quarter Result on 30-Jun-2013 [#3]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Jun-2013 [#3]
Profit Trend
QoQ- 79.02%
YoY- -29.69%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 45,786 22,804 96,378 71,340 46,810 21,977 102,037 -41.41%
PBT 1,273 750 4,781 3,191 1,777 934 5,425 -61.98%
Tax -442 -302 -1,268 -785 -433 -202 -1,029 -43.09%
NP 831 448 3,513 2,406 1,344 732 4,396 -67.09%
-
NP to SH 831 448 3,513 2,406 1,344 732 4,396 -67.09%
-
Tax Rate 34.72% 40.27% 26.52% 24.60% 24.37% 21.63% 18.97% -
Total Cost 44,955 22,356 92,865 68,934 45,466 21,245 97,641 -40.40%
-
Net Worth 91,109 90,595 91,078 88,852 91,271 91,249 72,197 16.79%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 91,109 90,595 91,078 88,852 91,271 91,249 72,197 16.79%
NOSH 100,120 99,555 100,085 99,834 100,298 100,273 80,218 15.93%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 1.81% 1.96% 3.65% 3.37% 2.87% 3.33% 4.31% -
ROE 0.91% 0.49% 3.86% 2.71% 1.47% 0.80% 6.09% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 45.73 22.91 96.30 71.46 46.67 21.92 127.20 -49.47%
EPS 0.83 0.45 3.51 2.41 1.34 0.73 5.48 -71.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.91 0.91 0.89 0.91 0.91 0.90 0.74%
Adjusted Per Share Value based on latest NOSH - 100,188
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 1.16 0.58 2.45 1.81 1.19 0.56 2.59 -41.49%
EPS 0.02 0.01 0.09 0.06 0.03 0.02 0.11 -67.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0231 0.023 0.0231 0.0226 0.0232 0.0232 0.0183 16.81%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.855 0.655 0.63 0.625 0.61 0.62 0.62 -
P/RPS 1.87 2.86 0.65 0.87 1.31 2.83 0.49 144.40%
P/EPS 103.01 145.56 17.95 25.93 45.52 84.93 11.31 336.71%
EY 0.97 0.69 5.57 3.86 2.20 1.18 8.84 -77.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.72 0.69 0.70 0.67 0.68 0.69 22.91%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 28/02/14 29/11/13 28/08/13 27/05/13 28/02/13 29/11/12 -
Price 0.835 0.735 0.625 0.615 0.62 0.60 0.60 -
P/RPS 1.83 3.21 0.65 0.86 1.33 2.74 0.47 147.70%
P/EPS 100.60 163.33 17.81 25.52 46.27 82.19 10.95 339.24%
EY 0.99 0.61 5.62 3.92 2.16 1.22 9.13 -77.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.81 0.69 0.69 0.68 0.66 0.67 23.56%

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