[HEXCAP] QoQ Quarter Result on 30-Jun-2013 [#1]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
25-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -85.35%
YoY- -89.88%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 15,338 8,727 10,888 15,449 19,605 32,876 27,049 -31.51%
PBT 2,206 452 462 401 3,155 6,771 6,697 -52.33%
Tax -416 -100 -34 -211 -647 -1,487 -1,765 -61.87%
NP 1,790 352 428 190 2,508 5,284 4,932 -49.15%
-
NP to SH 1,647 437 506 313 2,136 3,993 3,735 -42.09%
-
Tax Rate 18.86% 22.12% 7.36% 52.62% 20.51% 21.96% 26.36% -
Total Cost 13,548 8,375 10,460 15,259 17,097 27,592 22,117 -27.89%
-
Net Worth 72,678 71,040 70,601 77,825 77,516 75,387 85,578 -10.32%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - 77 - - - - -
Div Payout % - - 15.30% - - - - -
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 72,678 71,040 70,601 77,825 77,516 75,387 85,578 -10.32%
NOSH 129,000 129,000 129,000 129,000 129,000 129,000 129,000 0.00%
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 11.67% 4.03% 3.93% 1.23% 12.79% 16.07% 18.23% -
ROE 2.27% 0.62% 0.72% 0.40% 2.76% 5.30% 4.36% -
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 11.89 6.77 8.44 11.98 15.20 25.49 20.97 -31.51%
EPS 1.28 0.34 0.39 0.24 1.66 3.10 2.90 -42.05%
DPS 0.00 0.00 0.06 0.00 0.00 0.00 0.00 -
NAPS 0.5634 0.5507 0.5473 0.6033 0.6009 0.5844 0.6634 -10.32%
Adjusted Per Share Value based on latest NOSH - 129,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 3.43 1.95 2.44 3.46 4.39 7.36 6.05 -31.52%
EPS 0.37 0.10 0.11 0.07 0.48 0.89 0.84 -42.13%
DPS 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
NAPS 0.1626 0.1589 0.158 0.1741 0.1734 0.1687 0.1915 -10.34%
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 0.705 0.745 0.735 0.765 0.745 0.76 0.76 -
P/RPS 5.93 11.01 8.71 6.39 4.90 2.98 3.62 39.00%
P/EPS 55.22 219.92 187.38 315.29 44.99 24.55 26.25 64.25%
EY 1.81 0.45 0.53 0.32 2.22 4.07 3.81 -39.14%
DY 0.00 0.00 0.08 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.35 1.34 1.27 1.24 1.30 1.15 5.72%
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 24/02/14 28/11/13 25/07/13 31/05/13 28/02/13 21/11/12 -
Price 0.69 0.745 0.75 0.815 0.82 0.755 0.79 -
P/RPS 5.80 11.01 8.89 6.81 5.40 2.96 3.77 33.30%
P/EPS 54.04 219.92 191.21 335.89 49.52 24.39 27.29 57.75%
EY 1.85 0.45 0.52 0.30 2.02 4.10 3.66 -36.57%
DY 0.00 0.00 0.08 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.35 1.37 1.35 1.36 1.29 1.19 1.67%

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