[HEXTECH] QoQ Quarter Result on 31-Dec-2009 [#3]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 128.34%
YoY- -68.39%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 24,348 23,452 23,898 27,083 30,705 28,953 17,698 23.67%
PBT 1,819 1,984 -5,741 1,931 609 3,133 1,271 26.96%
Tax -389 -166 -695 -364 -182 -244 16 -
NP 1,430 1,818 -6,436 1,567 427 2,889 1,287 7.26%
-
NP to SH 1,080 1,644 -6,518 975 427 2,889 1,287 -11.02%
-
Tax Rate 21.39% 8.37% - 18.85% 29.89% 7.79% -1.26% -
Total Cost 22,918 21,634 30,334 25,516 30,278 26,064 16,411 24.91%
-
Net Worth 91,200 93,599 91,227 98,703 99,633 100,695 97,427 -4.30%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - 3,601 - - - 3,608 -
Div Payout % - - 0.00% - - - 280.37% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 91,200 93,599 91,227 98,703 99,633 100,695 97,427 -4.30%
NOSH 120,000 119,999 120,036 120,370 118,611 119,875 120,280 -0.15%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 5.87% 7.75% -26.93% 5.79% 1.39% 9.98% 7.27% -
ROE 1.18% 1.76% -7.14% 0.99% 0.43% 2.87% 1.32% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 20.29 19.54 19.91 22.50 25.89 24.15 14.71 23.88%
EPS 0.90 1.37 -5.43 0.81 0.36 2.41 1.07 -10.88%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 0.76 0.78 0.76 0.82 0.84 0.84 0.81 -4.15%
Adjusted Per Share Value based on latest NOSH - 120,370
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1.18 1.14 1.16 1.32 1.49 1.41 0.86 23.45%
EPS 0.05 0.08 -0.32 0.05 0.02 0.14 0.06 -11.43%
DPS 0.00 0.00 0.17 0.00 0.00 0.00 0.18 -
NAPS 0.0443 0.0455 0.0443 0.048 0.0484 0.0489 0.0473 -4.27%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.52 0.53 0.56 0.57 0.64 0.56 0.46 -
P/RPS 2.56 2.71 2.81 2.53 2.47 2.32 3.13 -12.53%
P/EPS 57.78 38.69 -10.31 70.37 177.78 23.24 42.99 21.76%
EY 1.73 2.58 -9.70 1.42 0.56 4.30 2.33 -17.98%
DY 0.00 0.00 5.36 0.00 0.00 0.00 6.52 -
P/NAPS 0.68 0.68 0.74 0.70 0.76 0.67 0.57 12.47%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 25/08/10 25/05/10 25/02/10 25/11/09 26/08/09 22/05/09 -
Price 0.50 0.51 0.54 0.54 0.60 0.69 0.82 -
P/RPS 2.46 2.61 2.71 2.40 2.32 2.86 5.57 -41.97%
P/EPS 55.56 37.23 -9.94 66.67 166.67 28.63 76.64 -19.28%
EY 1.80 2.69 -10.06 1.50 0.60 3.49 1.30 24.20%
DY 0.00 0.00 5.56 0.00 0.00 0.00 3.66 -
P/NAPS 0.66 0.65 0.71 0.66 0.71 0.82 1.01 -24.67%

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