[HEXTECH] QoQ Quarter Result on 31-Mar-2014 [#4]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- -65.37%
YoY- -61.96%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 32,739 31,154 34,132 27,884 30,714 30,217 31,794 1.96%
PBT 5,074 2,946 4,520 1,439 4,538 3,292 8,332 -28.08%
Tax -961 -652 -912 -167 -938 -903 -1,056 -6.07%
NP 4,113 2,294 3,608 1,272 3,600 2,389 7,276 -31.56%
-
NP to SH 4,082 2,262 3,595 1,240 3,581 2,376 7,256 -31.78%
-
Tax Rate 18.94% 22.13% 20.18% 11.61% 20.67% 27.43% 12.67% -
Total Cost 28,626 28,860 30,524 26,612 27,114 27,828 24,518 10.84%
-
Net Worth 109,253 108,337 106,651 100,153 100,603 96,711 94,591 10.05%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - 3,594 - - - - -
Div Payout % - - 100.00% - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 109,253 108,337 106,651 100,153 100,603 96,711 94,591 10.05%
NOSH 120,058 119,052 119,833 119,230 119,765 119,396 119,735 0.17%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 12.56% 7.36% 10.57% 4.56% 11.72% 7.91% 22.88% -
ROE 3.74% 2.09% 3.37% 1.24% 3.56% 2.46% 7.67% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 27.27 26.17 28.48 23.39 25.65 25.31 26.55 1.79%
EPS 3.40 1.90 3.00 1.04 2.99 1.99 6.06 -31.90%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.91 0.89 0.84 0.84 0.81 0.79 9.85%
Adjusted Per Share Value based on latest NOSH - 119,230
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 1.59 1.51 1.66 1.35 1.49 1.47 1.54 2.14%
EPS 0.20 0.11 0.17 0.06 0.17 0.12 0.35 -31.06%
DPS 0.00 0.00 0.17 0.00 0.00 0.00 0.00 -
NAPS 0.0531 0.0526 0.0518 0.0487 0.0489 0.047 0.046 10.01%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.69 0.94 0.715 0.73 0.665 0.695 0.545 -
P/RPS 2.53 3.59 2.51 3.12 2.59 2.75 2.05 15.01%
P/EPS 20.29 49.47 23.83 70.19 22.24 34.92 8.99 71.80%
EY 4.93 2.02 4.20 1.42 4.50 2.86 11.12 -41.77%
DY 0.00 0.00 4.20 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.03 0.80 0.87 0.79 0.86 0.69 6.63%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 16/02/15 26/11/14 26/08/14 28/05/14 27/02/14 15/11/13 27/08/13 -
Price 0.815 0.76 0.86 0.775 0.70 0.78 0.565 -
P/RPS 2.99 2.90 3.02 3.31 2.73 3.08 2.13 25.29%
P/EPS 23.97 40.00 28.67 74.52 23.41 39.20 9.32 87.39%
EY 4.17 2.50 3.49 1.34 4.27 2.55 10.73 -46.65%
DY 0.00 0.00 3.49 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.84 0.97 0.92 0.83 0.96 0.72 15.99%

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