[HEXTECH] QoQ Quarter Result on 30-Jun-2008 [#1]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- 40.54%
YoY- -3.22%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 17,698 20,793 32,338 37,214 31,208 32,762 29,896 -29.47%
PBT 1,271 3,431 3,807 5,218 3,837 4,851 5,726 -63.30%
Tax 16 -347 -273 -441 -438 -348 -490 -
NP 1,287 3,084 3,534 4,777 3,399 4,503 5,236 -60.72%
-
NP to SH 1,287 3,084 3,534 4,777 3,399 4,503 5,236 -60.72%
-
Tax Rate -1.26% 10.11% 7.17% 8.45% 11.42% 7.17% 8.56% -
Total Cost 16,411 17,709 28,804 32,437 27,809 28,259 24,660 -23.75%
-
Net Worth 97,427 99,600 97,035 97,220 92,481 94,800 84,089 10.30%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 3,608 3,600 3,593 - 6,005 - - -
Div Payout % 280.37% 116.73% 101.69% - 176.68% - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 97,427 99,600 97,035 97,220 92,481 94,800 84,089 10.30%
NOSH 120,280 120,000 119,796 120,025 120,106 126,998 112,119 4.79%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 7.27% 14.83% 10.93% 12.84% 10.89% 13.74% 17.51% -
ROE 1.32% 3.10% 3.64% 4.91% 3.68% 4.75% 6.23% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 14.71 17.33 26.99 31.01 25.98 27.30 26.66 -32.70%
EPS 1.07 2.57 2.95 3.98 2.83 3.75 4.67 -62.52%
DPS 3.00 3.00 3.00 0.00 5.00 0.00 0.00 -
NAPS 0.81 0.83 0.81 0.81 0.77 0.79 0.75 5.25%
Adjusted Per Share Value based on latest NOSH - 120,025
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 0.98 1.15 1.78 2.05 1.72 1.81 1.65 -29.31%
EPS 0.07 0.17 0.19 0.26 0.19 0.25 0.29 -61.19%
DPS 0.20 0.20 0.20 0.00 0.33 0.00 0.00 -
NAPS 0.0537 0.0549 0.0535 0.0536 0.051 0.0522 0.0463 10.37%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.46 0.44 0.99 0.73 0.85 1.17 1.25 -
P/RPS 3.13 2.54 3.67 2.35 3.27 4.29 4.69 -23.61%
P/EPS 42.99 17.12 33.56 18.34 30.04 31.18 26.77 37.09%
EY 2.33 5.84 2.98 5.45 3.33 3.21 3.74 -27.03%
DY 6.52 6.82 3.03 0.00 5.88 0.00 0.00 -
P/NAPS 0.57 0.53 1.22 0.90 1.10 1.48 1.67 -51.12%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 22/05/09 25/02/09 26/11/08 29/08/08 22/05/08 27/02/08 23/11/07 -
Price 0.82 0.46 0.44 0.80 0.82 0.93 1.29 -
P/RPS 5.57 2.65 1.63 2.58 3.16 3.41 4.84 9.80%
P/EPS 76.64 17.90 14.92 20.10 28.98 24.78 27.62 97.34%
EY 1.30 5.59 6.70 4.98 3.45 4.03 3.62 -49.44%
DY 3.66 6.52 6.82 0.00 6.10 0.00 0.00 -
P/NAPS 1.01 0.55 0.54 0.99 1.06 1.18 1.72 -29.85%

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