[HEXCAP] QoQ Quarter Result on 30-Sep-2007 [#2]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 1029.92%
YoY- 46.58%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 11,909 18,380 12,035 14,816 9,838 33,053 10,184 11.00%
PBT 1,908 3,148 2,368 2,715 264 1,585 1,169 38.66%
Tax -531 -741 -621 -713 -71 -78 -333 36.52%
NP 1,377 2,407 1,747 2,002 193 1,507 836 39.51%
-
NP to SH 1,000 1,794 1,202 1,435 127 1,179 543 50.30%
-
Tax Rate 27.83% 23.54% 26.22% 26.26% 26.89% 4.92% 28.49% -
Total Cost 10,532 15,973 10,288 12,814 9,645 31,546 9,348 8.28%
-
Net Worth 66,333 65,693 66,975 65,790 63,220 64,365 64,022 2.39%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - 2,898 - - - 971 - -
Div Payout % - 161.55% - - - 82.42% - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 66,333 65,693 66,975 65,790 63,220 64,365 64,022 2.39%
NOSH 128,205 128,811 129,247 129,279 126,999 129,560 129,285 -0.55%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 11.56% 13.10% 14.52% 13.51% 1.96% 4.56% 8.21% -
ROE 1.51% 2.73% 1.79% 2.18% 0.20% 1.83% 0.85% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 9.29 14.27 9.31 11.46 7.75 25.51 7.88 11.61%
EPS 0.78 1.39 0.93 1.11 0.10 0.91 0.42 51.14%
DPS 0.00 2.25 0.00 0.00 0.00 0.75 0.00 -
NAPS 0.5174 0.51 0.5182 0.5089 0.4978 0.4968 0.4952 2.96%
Adjusted Per Share Value based on latest NOSH - 129,279
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 2.66 4.11 2.69 3.31 2.20 7.40 2.28 10.83%
EPS 0.22 0.40 0.27 0.32 0.03 0.26 0.12 49.84%
DPS 0.00 0.65 0.00 0.00 0.00 0.22 0.00 -
NAPS 0.1484 0.147 0.1498 0.1472 0.1414 0.144 0.1432 2.40%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.36 0.35 0.41 0.45 0.41 0.47 0.44 -
P/RPS 3.88 2.45 4.40 3.93 5.29 1.84 5.59 -21.62%
P/EPS 46.15 25.13 44.09 40.54 410.00 51.65 104.76 -42.13%
EY 2.17 3.98 2.27 2.47 0.24 1.94 0.95 73.53%
DY 0.00 6.43 0.00 0.00 0.00 1.60 0.00 -
P/NAPS 0.70 0.69 0.79 0.88 0.82 0.95 0.89 -14.80%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 22/07/08 29/05/08 26/02/08 21/11/07 27/07/07 18/05/07 13/02/07 -
Price 0.40 0.40 0.35 0.41 0.44 0.44 0.43 -
P/RPS 4.31 2.80 3.76 3.58 5.68 1.72 5.46 -14.59%
P/EPS 51.28 28.72 37.63 36.94 440.00 48.35 102.38 -36.95%
EY 1.95 3.48 2.66 2.71 0.23 2.07 0.98 58.26%
DY 0.00 5.63 0.00 0.00 0.00 1.70 0.00 -
P/NAPS 0.77 0.78 0.68 0.81 0.88 0.89 0.87 -7.82%

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