[HEXCAP] QoQ Quarter Result on 31-Mar-2005 [#4]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- -44.02%
YoY- 102.59%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 15,353 27,260 18,419 12,392 21,742 26,128 18,029 -10.13%
PBT 3,565 8,341 5,118 2,635 8,505 10,221 5,390 -24.03%
Tax -1,142 -2,410 -1,386 341 -3,189 -4,489 -2,203 -35.39%
NP 2,423 5,931 3,732 2,976 5,316 5,732 3,187 -16.65%
-
NP to SH 2,718 5,452 2,413 2,976 5,316 5,732 3,187 -10.04%
-
Tax Rate 32.03% 28.89% 27.08% -12.94% 37.50% 43.92% 40.87% -
Total Cost 12,930 21,329 14,687 9,416 16,426 20,396 14,842 -8.76%
-
Net Worth 80,702 64,044 58,660 56,260 53,289 54,793 49,050 39.24%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - 6,880 6,881 - - -
Div Payout % - - - 231.21% 129.45% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 80,702 64,044 58,660 56,260 53,289 54,793 49,050 39.24%
NOSH 128,815 128,888 129,037 86,011 86,019 85,937 85,902 30.91%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 15.78% 21.76% 20.26% 24.02% 24.45% 21.94% 17.68% -
ROE 3.37% 8.51% 4.11% 5.29% 9.98% 10.46% 6.50% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 11.92 21.15 14.27 14.41 25.28 30.40 20.99 -31.35%
EPS 2.11 4.23 1.87 3.46 6.18 6.67 3.71 -31.28%
DPS 0.00 0.00 0.00 8.00 8.00 0.00 0.00 -
NAPS 0.6265 0.4969 0.4546 0.6541 0.6195 0.6376 0.571 6.36%
Adjusted Per Share Value based on latest NOSH - 86,011
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 3.43 6.10 4.12 2.77 4.86 5.85 4.03 -10.16%
EPS 0.61 1.22 0.54 0.67 1.19 1.28 0.71 -9.60%
DPS 0.00 0.00 0.00 1.54 1.54 0.00 0.00 -
NAPS 0.1806 0.1433 0.1312 0.1259 0.1192 0.1226 0.1097 39.29%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.76 0.90 1.01 1.37 1.46 1.19 1.34 -
P/RPS 6.38 4.26 7.08 9.51 5.78 3.91 6.38 0.00%
P/EPS 36.02 21.28 54.01 39.60 23.62 17.84 36.12 -0.18%
EY 2.78 4.70 1.85 2.53 4.23 5.61 2.77 0.23%
DY 0.00 0.00 0.00 5.84 5.48 0.00 0.00 -
P/NAPS 1.21 1.81 2.22 2.09 2.36 1.87 2.35 -35.68%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 17/03/06 24/11/05 02/08/05 30/05/05 25/02/05 30/11/04 06/08/04 -
Price 0.77 0.63 1.02 0.89 1.49 1.25 1.37 -
P/RPS 6.46 2.98 7.15 6.18 5.89 4.11 6.53 -0.71%
P/EPS 36.49 14.89 54.55 25.72 24.11 18.74 36.93 -0.79%
EY 2.74 6.71 1.83 3.89 4.15 5.34 2.71 0.73%
DY 0.00 0.00 0.00 8.99 5.37 0.00 0.00 -
P/NAPS 1.23 1.27 2.24 1.36 2.41 1.96 2.40 -35.88%

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