[HEXTECH] QoQ Quarter Result on 31-Dec-2013 [#3]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 50.72%
YoY- 43.99%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 31,154 34,132 27,884 30,714 30,217 31,794 21,923 26.37%
PBT 2,946 4,520 1,439 4,538 3,292 8,332 3,628 -12.95%
Tax -652 -912 -167 -938 -903 -1,056 -358 49.07%
NP 2,294 3,608 1,272 3,600 2,389 7,276 3,270 -21.03%
-
NP to SH 2,262 3,595 1,240 3,581 2,376 7,256 3,260 -21.60%
-
Tax Rate 22.13% 20.18% 11.61% 20.67% 27.43% 12.67% 9.87% -
Total Cost 28,860 30,524 26,612 27,114 27,828 24,518 18,653 33.73%
-
Net Worth 108,337 106,651 100,153 100,603 96,711 94,591 87,492 15.29%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 3,594 - - - - - -
Div Payout % - 100.00% - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 108,337 106,651 100,153 100,603 96,711 94,591 87,492 15.29%
NOSH 119,052 119,833 119,230 119,765 119,396 119,735 119,852 -0.44%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 7.36% 10.57% 4.56% 11.72% 7.91% 22.88% 14.92% -
ROE 2.09% 3.37% 1.24% 3.56% 2.46% 7.67% 3.73% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 26.17 28.48 23.39 25.65 25.31 26.55 18.29 26.94%
EPS 1.90 3.00 1.04 2.99 1.99 6.06 2.72 -21.25%
DPS 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.89 0.84 0.84 0.81 0.79 0.73 15.81%
Adjusted Per Share Value based on latest NOSH - 119,765
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1.72 1.88 1.54 1.69 1.67 1.75 1.21 26.39%
EPS 0.12 0.20 0.07 0.20 0.13 0.40 0.18 -23.66%
DPS 0.00 0.20 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0597 0.0588 0.0552 0.0554 0.0533 0.0521 0.0482 15.31%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.94 0.715 0.73 0.665 0.695 0.545 0.41 -
P/RPS 3.59 2.51 3.12 2.59 2.75 2.05 2.24 36.91%
P/EPS 49.47 23.83 70.19 22.24 34.92 8.99 15.07 120.71%
EY 2.02 4.20 1.42 4.50 2.86 11.12 6.63 -54.68%
DY 0.00 4.20 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.80 0.87 0.79 0.86 0.69 0.56 50.06%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 26/08/14 28/05/14 27/02/14 15/11/13 27/08/13 28/05/13 -
Price 0.76 0.86 0.775 0.70 0.78 0.565 0.50 -
P/RPS 2.90 3.02 3.31 2.73 3.08 2.13 2.73 4.10%
P/EPS 40.00 28.67 74.52 23.41 39.20 9.32 18.38 67.85%
EY 2.50 3.49 1.34 4.27 2.55 10.73 5.44 -40.42%
DY 0.00 3.49 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.97 0.92 0.83 0.96 0.72 0.68 15.11%

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