[HEXCAP] QoQ Quarter Result on 30-Sep-2005 [#2]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 125.94%
YoY- -4.88%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 7,033 6,763 15,353 27,260 18,419 12,392 21,742 -52.97%
PBT -301 1,198 3,565 8,341 5,118 2,635 8,505 -
Tax -26 -915 -1,142 -2,410 -1,386 341 -3,189 -95.98%
NP -327 283 2,423 5,931 3,732 2,976 5,316 -
-
NP to SH -550 283 2,718 5,452 2,413 2,976 5,316 -
-
Tax Rate - 76.38% 32.03% 28.89% 27.08% -12.94% 37.50% -
Total Cost 7,360 6,480 12,930 21,329 14,687 9,416 16,426 -41.53%
-
Net Worth 61,830 75,290 80,702 64,044 58,660 56,260 53,289 10.44%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - 4,180 - - - 6,880 6,881 -
Div Payout % - 1,477.27% - - - 231.21% 129.45% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 61,830 75,290 80,702 64,044 58,660 56,260 53,289 10.44%
NOSH 127,906 128,636 128,815 128,888 129,037 86,011 86,019 30.37%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -4.65% 4.18% 15.78% 21.76% 20.26% 24.02% 24.45% -
ROE -0.89% 0.38% 3.37% 8.51% 4.11% 5.29% 9.98% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 5.50 5.26 11.92 21.15 14.27 14.41 25.28 -63.92%
EPS -0.43 0.22 2.11 4.23 1.87 3.46 6.18 -
DPS 0.00 3.25 0.00 0.00 0.00 8.00 8.00 -
NAPS 0.4834 0.5853 0.6265 0.4969 0.4546 0.6541 0.6195 -15.28%
Adjusted Per Share Value based on latest NOSH - 128,888
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 1.57 1.51 3.43 6.10 4.12 2.77 4.86 -53.01%
EPS -0.12 0.06 0.61 1.22 0.54 0.67 1.19 -
DPS 0.00 0.94 0.00 0.00 0.00 1.54 1.54 -
NAPS 0.1383 0.1684 0.1806 0.1433 0.1312 0.1259 0.1192 10.44%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.63 0.80 0.76 0.90 1.01 1.37 1.46 -
P/RPS 11.46 15.22 6.38 4.26 7.08 9.51 5.78 58.02%
P/EPS -146.51 363.64 36.02 21.28 54.01 39.60 23.62 -
EY -0.68 0.27 2.78 4.70 1.85 2.53 4.23 -
DY 0.00 4.06 0.00 0.00 0.00 5.84 5.48 -
P/NAPS 1.30 1.37 1.21 1.81 2.22 2.09 2.36 -32.87%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 02/08/06 24/05/06 17/03/06 24/11/05 02/08/05 30/05/05 25/02/05 -
Price 0.57 0.72 0.77 0.63 1.02 0.89 1.49 -
P/RPS 10.37 13.69 6.46 2.98 7.15 6.18 5.89 45.95%
P/EPS -132.56 327.27 36.49 14.89 54.55 25.72 24.11 -
EY -0.75 0.31 2.74 6.71 1.83 3.89 4.15 -
DY 0.00 4.51 0.00 0.00 0.00 8.99 5.37 -
P/NAPS 1.18 1.23 1.23 1.27 2.24 1.36 2.41 -37.95%

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