[HEXCAP] QoQ Quarter Result on 31-Dec-2013 [#3]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -13.64%
YoY- -89.06%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 18,186 18,792 15,338 8,727 10,888 15,449 19,605 -4.88%
PBT 1,056 280 2,206 452 462 401 3,155 -51.76%
Tax -262 -74 -416 -100 -34 -211 -647 -45.23%
NP 794 206 1,790 352 428 190 2,508 -53.51%
-
NP to SH 930 448 1,647 437 506 313 2,136 -42.52%
-
Tax Rate 24.81% 26.43% 18.86% 22.12% 7.36% 52.62% 20.51% -
Total Cost 17,392 18,586 13,548 8,375 10,460 15,259 17,097 1.14%
-
Net Worth 72,330 73,013 72,678 71,040 70,601 77,825 77,516 -4.50%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 1,612 - - - 77 - - -
Div Payout % 173.39% - - - 15.30% - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 72,330 73,013 72,678 71,040 70,601 77,825 77,516 -4.50%
NOSH 161,250 129,000 129,000 129,000 129,000 129,000 129,000 16.02%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 4.37% 1.10% 11.67% 4.03% 3.93% 1.23% 12.79% -
ROE 1.29% 0.61% 2.27% 0.62% 0.72% 0.40% 2.76% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 14.10 14.57 11.89 6.77 8.44 11.98 15.20 -4.88%
EPS 0.72 0.35 1.28 0.34 0.39 0.24 1.66 -42.67%
DPS 1.25 0.00 0.00 0.00 0.06 0.00 0.00 -
NAPS 0.5607 0.566 0.5634 0.5507 0.5473 0.6033 0.6009 -4.50%
Adjusted Per Share Value based on latest NOSH - 129,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 4.07 4.20 3.43 1.95 2.44 3.46 4.39 -4.91%
EPS 0.21 0.10 0.37 0.10 0.11 0.07 0.48 -42.34%
DPS 0.36 0.00 0.00 0.00 0.02 0.00 0.00 -
NAPS 0.1618 0.1634 0.1626 0.1589 0.158 0.1741 0.1734 -4.50%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.655 0.705 0.705 0.745 0.735 0.765 0.745 -
P/RPS 4.65 4.84 5.93 11.01 8.71 6.39 4.90 -3.42%
P/EPS 90.85 203.00 55.22 219.92 187.38 315.29 44.99 59.69%
EY 1.10 0.49 1.81 0.45 0.53 0.32 2.22 -37.35%
DY 1.91 0.00 0.00 0.00 0.08 0.00 0.00 -
P/NAPS 1.17 1.25 1.25 1.35 1.34 1.27 1.24 -3.79%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 25/07/14 29/05/14 24/02/14 28/11/13 25/07/13 31/05/13 -
Price 0.60 0.715 0.69 0.745 0.75 0.815 0.82 -
P/RPS 4.26 4.91 5.80 11.01 8.89 6.81 5.40 -14.61%
P/EPS 83.23 205.88 54.04 219.92 191.21 335.89 49.52 41.31%
EY 1.20 0.49 1.85 0.45 0.52 0.30 2.02 -29.31%
DY 2.08 0.00 0.00 0.00 0.08 0.00 0.00 -
P/NAPS 1.07 1.26 1.22 1.35 1.37 1.35 1.36 -14.76%

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