[HEXTECH] QoQ Quarter Result on 31-Mar-2008 [#4]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Mar-2008 [#4]
Profit Trend
QoQ- -24.52%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 20,793 32,338 37,214 31,208 32,762 29,896 30,127 -21.81%
PBT 3,431 3,807 5,218 3,837 4,851 5,726 5,377 -25.78%
Tax -347 -273 -441 -438 -348 -490 -441 -14.70%
NP 3,084 3,534 4,777 3,399 4,503 5,236 4,936 -26.81%
-
NP to SH 3,084 3,534 4,777 3,399 4,503 5,236 4,936 -26.81%
-
Tax Rate 10.11% 7.17% 8.45% 11.42% 7.17% 8.56% 8.20% -
Total Cost 17,709 28,804 32,437 27,809 28,259 24,660 25,191 -20.85%
-
Net Worth 99,600 97,035 97,220 92,481 94,800 84,089 74,711 21.02%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 3,600 3,593 - 6,005 - - - -
Div Payout % 116.73% 101.69% - 176.68% - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 99,600 97,035 97,220 92,481 94,800 84,089 74,711 21.02%
NOSH 120,000 119,796 120,025 120,106 126,998 112,119 27,981 162.80%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 14.83% 10.93% 12.84% 10.89% 13.74% 17.51% 16.38% -
ROE 3.10% 3.64% 4.91% 3.68% 4.75% 6.23% 6.61% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 17.33 26.99 31.01 25.98 27.30 26.66 107.67 -70.24%
EPS 2.57 2.95 3.98 2.83 3.75 4.67 17.64 -72.15%
DPS 3.00 3.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 0.83 0.81 0.81 0.77 0.79 0.75 2.67 -53.94%
Adjusted Per Share Value based on latest NOSH - 120,106
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 1.01 1.57 1.81 1.52 1.59 1.45 1.46 -21.69%
EPS 0.15 0.17 0.23 0.17 0.22 0.25 0.24 -26.79%
DPS 0.17 0.17 0.00 0.29 0.00 0.00 0.00 -
NAPS 0.0484 0.0471 0.0472 0.0449 0.0461 0.0409 0.0363 21.03%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 - -
Price 0.44 0.99 0.73 0.85 1.17 1.25 0.00 -
P/RPS 2.54 3.67 2.35 3.27 4.29 4.69 0.00 -
P/EPS 17.12 33.56 18.34 30.04 31.18 26.77 0.00 -
EY 5.84 2.98 5.45 3.33 3.21 3.74 0.00 -
DY 6.82 3.03 0.00 5.88 0.00 0.00 0.00 -
P/NAPS 0.53 1.22 0.90 1.10 1.48 1.67 0.00 -
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 26/11/08 29/08/08 22/05/08 27/02/08 23/11/07 28/08/07 -
Price 0.46 0.44 0.80 0.82 0.93 1.29 0.00 -
P/RPS 2.65 1.63 2.58 3.16 3.41 4.84 0.00 -
P/EPS 17.90 14.92 20.10 28.98 24.78 27.62 0.00 -
EY 5.59 6.70 4.98 3.45 4.03 3.62 0.00 -
DY 6.52 6.82 0.00 6.10 0.00 0.00 0.00 -
P/NAPS 0.55 0.54 0.99 1.06 1.18 1.72 0.00 -

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