[HEXTECH] QoQ Quarter Result on 30-Sep-2011 [#2]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -67.87%
YoY- -30.83%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 28,054 25,576 27,960 23,757 25,454 21,796 22,357 16.35%
PBT 4,107 -1,041 -15,141 1,944 3,229 -380 3,665 7.89%
Tax -234 -1,696 -758 -505 -315 -767 -253 -5.07%
NP 3,873 -2,737 -15,899 1,439 2,914 -1,147 3,412 8.82%
-
NP to SH 3,854 -2,727 -16,568 747 2,325 -1,210 2,349 39.15%
-
Tax Rate 5.70% - - 25.98% 9.76% - 6.90% -
Total Cost 24,181 28,313 43,859 22,318 22,540 22,943 18,945 17.68%
-
Net Worth 79,241 75,541 77,924 95,182 93,479 90,899 92,282 -9.66%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 79,241 75,541 77,924 95,182 93,479 90,899 92,282 -9.66%
NOSH 120,062 119,907 119,884 120,483 119,845 119,603 119,846 0.12%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 13.81% -10.70% -56.86% 6.06% 11.45% -5.26% 15.26% -
ROE 4.86% -3.61% -21.26% 0.78% 2.49% -1.33% 2.55% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 23.37 21.33 23.32 19.72 21.24 18.22 18.65 16.24%
EPS 3.21 -2.17 -13.82 0.62 1.94 -1.01 1.96 38.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.63 0.65 0.79 0.78 0.76 0.77 -9.77%
Adjusted Per Share Value based on latest NOSH - 120,483
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 1.55 1.41 1.54 1.31 1.40 1.20 1.23 16.68%
EPS 0.21 -0.15 -0.91 0.04 0.13 -0.07 0.13 37.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0437 0.0416 0.0429 0.0525 0.0515 0.0501 0.0509 -9.67%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.38 0.41 0.41 0.36 0.34 0.45 0.40 -
P/RPS 1.63 1.92 1.76 1.83 1.60 2.47 2.14 -16.61%
P/EPS 11.84 -18.03 -2.97 58.06 17.53 -44.48 20.41 -30.46%
EY 8.45 -5.55 -33.71 1.72 5.71 -2.25 4.90 43.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.65 0.63 0.46 0.44 0.59 0.52 7.55%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 25/05/12 27/02/12 25/11/11 23/08/11 25/05/11 22/02/11 -
Price 0.38 0.42 0.38 0.40 0.37 0.41 0.43 -
P/RPS 1.63 1.97 1.63 2.03 1.74 2.25 2.31 -20.75%
P/EPS 11.84 -18.47 -2.75 64.52 19.07 -40.53 21.94 -33.74%
EY 8.45 -5.41 -36.37 1.55 5.24 -2.47 4.56 50.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.67 0.58 0.51 0.47 0.54 0.56 2.36%

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