[HEXZA] QoQ Quarter Result on 31-Oct-2002 [#3]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
31-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Oct-2002 [#3]
Profit Trend
QoQ- -56.99%
YoY- -57.43%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Quarter Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 29,949 28,950 23,726 25,081 25,795 23,831 25,386 11.68%
PBT 1,369 1,328 -1,868 1,777 3,894 3,571 3,416 -45.73%
Tax -59 -486 -649 -709 -1,411 -915 -788 -82.31%
NP 1,310 842 -2,517 1,068 2,483 2,656 2,628 -37.21%
-
NP to SH 1,310 842 -2,517 1,068 2,483 2,656 2,628 -37.21%
-
Tax Rate 4.31% 36.60% - 39.90% 36.24% 25.62% 23.07% -
Total Cost 28,639 28,108 26,243 24,013 23,312 21,175 22,758 16.60%
-
Net Worth 120,725 118,645 119,588 121,897 120,933 105,780 114,815 3.41%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div - - 1,105 - - - - -
Div Payout % - - 0.00% - - - - -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 120,725 118,645 119,588 121,897 120,933 105,780 114,815 3.41%
NOSH 128,431 127,575 128,589 128,313 128,652 114,978 127,572 0.44%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin 4.37% 2.91% -10.61% 4.26% 9.63% 11.15% 10.35% -
ROE 1.09% 0.71% -2.10% 0.88% 2.05% 2.51% 2.29% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 23.32 22.69 18.45 19.55 20.05 20.73 19.90 11.18%
EPS 1.02 0.66 -1.96 0.83 1.93 2.31 2.06 -37.49%
DPS 0.00 0.00 0.86 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.93 0.93 0.95 0.94 0.92 0.90 2.94%
Adjusted Per Share Value based on latest NOSH - 128,313
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 14.95 14.45 11.84 12.52 12.87 11.89 12.67 11.69%
EPS 0.65 0.42 -1.26 0.53 1.24 1.33 1.31 -37.40%
DPS 0.00 0.00 0.55 0.00 0.00 0.00 0.00 -
NAPS 0.6025 0.5921 0.5968 0.6083 0.6035 0.5279 0.573 3.41%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 -
Price 0.56 0.50 0.54 0.56 0.66 0.77 0.74 -
P/RPS 2.40 2.20 2.93 2.86 3.29 3.72 3.72 -25.39%
P/EPS 54.90 75.76 -27.59 67.28 34.20 33.33 35.92 32.78%
EY 1.82 1.32 -3.62 1.49 2.92 3.00 2.78 -24.66%
DY 0.00 0.00 1.59 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.54 0.58 0.59 0.70 0.84 0.82 -18.84%
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 22/09/03 23/06/03 31/03/03 31/12/02 30/09/02 24/06/02 29/03/02 -
Price 0.55 0.54 0.52 0.54 0.61 0.70 0.74 -
P/RPS 2.36 2.38 2.82 2.76 3.04 3.38 3.72 -26.22%
P/EPS 53.92 81.82 -26.57 64.88 31.61 30.30 35.92 31.19%
EY 1.85 1.22 -3.76 1.54 3.16 3.30 2.78 -23.83%
DY 0.00 0.00 1.65 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.58 0.56 0.57 0.65 0.76 0.82 -19.75%

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