[HEXCAP] QoQ Quarter Result on 31-Dec-2007 [#3]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- -16.24%
YoY- 121.36%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 15,965 11,909 18,380 12,035 14,816 9,838 33,053 -38.35%
PBT 2,578 1,908 3,148 2,368 2,715 264 1,585 38.18%
Tax -738 -531 -741 -621 -713 -71 -78 345.51%
NP 1,840 1,377 2,407 1,747 2,002 193 1,507 14.19%
-
NP to SH 1,255 1,000 1,794 1,202 1,435 127 1,179 4.24%
-
Tax Rate 28.63% 27.83% 23.54% 26.22% 26.26% 26.89% 4.92% -
Total Cost 14,125 10,532 15,973 10,288 12,814 9,645 31,546 -41.38%
-
Net Worth 66,890 66,333 65,693 66,975 65,790 63,220 64,365 2.59%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 1,306 - 2,898 - - - 971 21.78%
Div Payout % 104.12% - 161.55% - - - 82.42% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 66,890 66,333 65,693 66,975 65,790 63,220 64,365 2.59%
NOSH 129,381 128,205 128,811 129,247 129,279 126,999 129,560 -0.09%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 11.53% 11.56% 13.10% 14.52% 13.51% 1.96% 4.56% -
ROE 1.88% 1.51% 2.73% 1.79% 2.18% 0.20% 1.83% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 12.34 9.29 14.27 9.31 11.46 7.75 25.51 -38.29%
EPS 0.97 0.78 1.39 0.93 1.11 0.10 0.91 4.33%
DPS 1.01 0.00 2.25 0.00 0.00 0.00 0.75 21.88%
NAPS 0.517 0.5174 0.51 0.5182 0.5089 0.4978 0.4968 2.68%
Adjusted Per Share Value based on latest NOSH - 129,247
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 3.57 2.66 4.11 2.69 3.31 2.20 7.40 -38.40%
EPS 0.28 0.22 0.40 0.27 0.32 0.03 0.26 5.05%
DPS 0.29 0.00 0.65 0.00 0.00 0.00 0.22 20.16%
NAPS 0.1497 0.1484 0.147 0.1498 0.1472 0.1414 0.144 2.61%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.35 0.36 0.35 0.41 0.45 0.41 0.47 -
P/RPS 2.84 3.88 2.45 4.40 3.93 5.29 1.84 33.45%
P/EPS 36.08 46.15 25.13 44.09 40.54 410.00 51.65 -21.22%
EY 2.77 2.17 3.98 2.27 2.47 0.24 1.94 26.71%
DY 2.89 0.00 6.43 0.00 0.00 0.00 1.60 48.15%
P/NAPS 0.68 0.70 0.69 0.79 0.88 0.82 0.95 -19.93%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/11/08 22/07/08 29/05/08 26/02/08 21/11/07 27/07/07 18/05/07 -
Price 0.35 0.40 0.40 0.35 0.41 0.44 0.44 -
P/RPS 2.84 4.31 2.80 3.76 3.58 5.68 1.72 39.57%
P/EPS 36.08 51.28 28.72 37.63 36.94 440.00 48.35 -17.68%
EY 2.77 1.95 3.48 2.66 2.71 0.23 2.07 21.36%
DY 2.89 0.00 5.63 0.00 0.00 0.00 1.70 42.30%
P/NAPS 0.68 0.77 0.78 0.68 0.81 0.88 0.89 -16.38%

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