[HEXTAR] QoQ Cumulative Quarter Result on 31-Mar-2011 [#2]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
31-Mar-2011 [#2]
Profit Trend
QoQ- 77.86%
YoY- 14.29%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 25,113 101,291 75,447 47,940 24,254 89,661 65,774 -47.27%
PBT 1,585 5,809 4,921 2,576 1,461 4,782 3,786 -43.94%
Tax -476 -1,451 -1,304 -817 -472 -1,366 -997 -38.83%
NP 1,109 4,358 3,617 1,759 989 3,416 2,789 -45.83%
-
NP to SH 1,109 4,358 3,617 1,759 989 3,416 2,789 -45.83%
-
Tax Rate 30.03% 24.98% 26.50% 31.72% 32.31% 28.57% 26.33% -
Total Cost 24,004 96,933 71,830 46,181 23,265 86,245 62,985 -47.34%
-
Net Worth 80,582 79,236 78,421 79,154 78,162 77,645 76,717 3.32%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 80,582 79,236 78,421 79,154 78,162 77,645 76,717 3.32%
NOSH 79,784 80,037 80,022 79,954 79,758 80,047 79,914 -0.10%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 4.42% 4.30% 4.79% 3.67% 4.08% 3.81% 4.24% -
ROE 1.38% 5.50% 4.61% 2.22% 1.27% 4.40% 3.64% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 31.48 126.55 94.28 59.96 30.41 112.01 82.31 -47.21%
EPS 1.39 5.45 4.52 2.20 1.24 4.27 3.49 -45.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 0.99 0.98 0.99 0.98 0.97 0.96 3.43%
Adjusted Per Share Value based on latest NOSH - 80,208
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 0.64 2.57 1.92 1.22 0.62 2.28 1.67 -47.14%
EPS 0.03 0.11 0.09 0.04 0.03 0.09 0.07 -43.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0205 0.0201 0.0199 0.0201 0.0198 0.0197 0.0195 3.38%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.53 0.44 0.47 0.46 0.48 0.46 0.46 -
P/RPS 1.68 0.35 0.50 0.77 1.58 0.41 0.56 107.59%
P/EPS 38.13 8.08 10.40 20.91 38.71 10.78 13.18 102.64%
EY 2.62 12.37 9.62 4.78 2.58 9.28 7.59 -50.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.44 0.48 0.46 0.49 0.47 0.48 5.46%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 29/11/11 24/08/11 30/05/11 28/02/11 29/11/10 27/08/10 -
Price 0.54 0.49 0.45 0.585 0.59 0.48 0.60 -
P/RPS 1.72 0.39 0.48 0.98 1.94 0.43 0.73 76.79%
P/EPS 38.85 9.00 9.96 26.59 47.58 11.25 17.19 71.96%
EY 2.57 11.11 10.04 3.76 2.10 8.89 5.82 -41.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.49 0.46 0.59 0.60 0.49 0.63 -10.85%

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