[HEXZA] QoQ Quarter Result on 31-Mar-2018 [#3]

Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -233.75%
YoY- -141.36%
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 27,155 28,452 26,109 22,759 26,243 25,033 25,698 3.73%
PBT 1,730 2,828 6,215 -1,392 2,438 -24,029 -65 -
Tax -334 -575 -322 -507 -665 -907 -1,052 -53.36%
NP 1,396 2,253 5,893 -1,899 1,773 -24,936 -1,117 -
-
NP to SH 1,304 2,116 5,832 -2,025 1,514 -25,283 -1,223 -
-
Tax Rate 19.31% 20.33% 5.18% - 27.28% - - -
Total Cost 25,759 26,199 20,216 24,658 24,470 49,969 26,815 -2.63%
-
Net Worth 184,349 226,429 218,414 208,395 210,399 218,414 238,452 -15.72%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 10,019 - - - - - 10,019 0.00%
Div Payout % 768.33% - - - - - 0.00% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 184,349 226,429 218,414 208,395 210,399 218,414 238,452 -15.72%
NOSH 200,380 200,380 200,380 200,380 200,380 200,380 200,380 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 5.14% 7.92% 22.57% -8.34% 6.76% -99.61% -4.35% -
ROE 0.71% 0.93% 2.67% -0.97% 0.72% -11.58% -0.51% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 13.55 14.20 13.03 11.36 13.10 12.49 12.82 3.75%
EPS 0.70 1.10 2.90 -1.00 0.80 -12.60 -0.60 -
DPS 5.00 0.00 0.00 0.00 0.00 0.00 5.00 0.00%
NAPS 0.92 1.13 1.09 1.04 1.05 1.09 1.19 -15.72%
Adjusted Per Share Value based on latest NOSH - 200,380
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 13.55 14.20 13.03 11.36 13.10 12.49 12.82 3.75%
EPS 0.70 1.10 2.90 -1.00 0.80 -12.60 -0.60 -
DPS 5.00 0.00 0.00 0.00 0.00 0.00 5.00 0.00%
NAPS 0.92 1.13 1.09 1.04 1.05 1.09 1.19 -15.72%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.675 0.72 0.66 0.69 0.825 0.925 0.98 -
P/RPS 4.98 5.07 5.07 6.08 6.30 7.40 7.64 -24.76%
P/EPS 103.72 68.18 22.68 -68.28 109.19 -7.33 -160.57 -
EY 0.96 1.47 4.41 -1.46 0.92 -13.64 -0.62 -
DY 7.41 0.00 0.00 0.00 0.00 0.00 5.10 28.19%
P/NAPS 0.73 0.64 0.61 0.66 0.79 0.85 0.82 -7.43%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 23/11/18 24/08/18 30/05/18 12/02/18 24/11/17 25/08/17 -
Price 0.705 0.845 0.715 0.69 0.77 0.94 0.97 -
P/RPS 5.20 5.95 5.49 6.08 5.88 7.52 7.56 -22.02%
P/EPS 108.33 80.02 24.57 -68.28 101.91 -7.45 -158.93 -
EY 0.92 1.25 4.07 -1.46 0.98 -13.42 -0.63 -
DY 7.09 0.00 0.00 0.00 0.00 0.00 5.15 23.68%
P/NAPS 0.77 0.75 0.66 0.66 0.73 0.86 0.82 -4.09%

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