[HEXCAP] QoQ Quarter Result on 31-Mar-2008 [#4]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Mar-2008 [#4]
Profit Trend
QoQ- 49.25%
YoY- 52.16%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 17,982 15,965 11,909 18,380 12,035 14,816 9,838 49.22%
PBT 2,684 2,578 1,908 3,148 2,368 2,715 264 366.01%
Tax -362 -738 -531 -741 -621 -713 -71 194.77%
NP 2,322 1,840 1,377 2,407 1,747 2,002 193 421.11%
-
NP to SH 1,932 1,255 1,000 1,794 1,202 1,435 127 508.91%
-
Tax Rate 13.49% 28.63% 27.83% 23.54% 26.22% 26.26% 26.89% -
Total Cost 15,660 14,125 10,532 15,973 10,288 12,814 9,645 37.93%
-
Net Worth 68,521 66,890 66,333 65,693 66,975 65,790 63,220 5.48%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - 1,306 - 2,898 - - - -
Div Payout % - 104.12% - 161.55% - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 68,521 66,890 66,333 65,693 66,975 65,790 63,220 5.48%
NOSH 128,800 129,381 128,205 128,811 129,247 129,279 126,999 0.93%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 12.91% 11.53% 11.56% 13.10% 14.52% 13.51% 1.96% -
ROE 2.82% 1.88% 1.51% 2.73% 1.79% 2.18% 0.20% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 13.96 12.34 9.29 14.27 9.31 11.46 7.75 47.77%
EPS 1.50 0.97 0.78 1.39 0.93 1.11 0.10 503.24%
DPS 0.00 1.01 0.00 2.25 0.00 0.00 0.00 -
NAPS 0.532 0.517 0.5174 0.51 0.5182 0.5089 0.4978 4.50%
Adjusted Per Share Value based on latest NOSH - 128,811
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 4.02 3.57 2.66 4.11 2.69 3.31 2.20 49.19%
EPS 0.43 0.28 0.22 0.40 0.27 0.32 0.03 485.32%
DPS 0.00 0.29 0.00 0.65 0.00 0.00 0.00 -
NAPS 0.1533 0.1497 0.1484 0.147 0.1498 0.1472 0.1414 5.50%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.31 0.35 0.36 0.35 0.41 0.45 0.41 -
P/RPS 2.22 2.84 3.88 2.45 4.40 3.93 5.29 -43.79%
P/EPS 20.67 36.08 46.15 25.13 44.09 40.54 410.00 -86.22%
EY 4.84 2.77 2.17 3.98 2.27 2.47 0.24 634.18%
DY 0.00 2.89 0.00 6.43 0.00 0.00 0.00 -
P/NAPS 0.58 0.68 0.70 0.69 0.79 0.88 0.82 -20.53%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 20/02/09 24/11/08 22/07/08 29/05/08 26/02/08 21/11/07 27/07/07 -
Price 0.31 0.35 0.40 0.40 0.35 0.41 0.44 -
P/RPS 2.22 2.84 4.31 2.80 3.76 3.58 5.68 -46.39%
P/EPS 20.67 36.08 51.28 28.72 37.63 36.94 440.00 -86.85%
EY 4.84 2.77 1.95 3.48 2.66 2.71 0.23 655.21%
DY 0.00 2.89 0.00 5.63 0.00 0.00 0.00 -
P/NAPS 0.58 0.68 0.77 0.78 0.68 0.81 0.88 -24.16%

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