[HEXTAR] QoQ Quarter Result on 30-Jun-2010 [#3]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
30-Jun-2010 [#3]
Profit Trend
QoQ- 149.5%
YoY- -52.27%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 23,687 24,254 23,887 21,899 20,931 22,944 23,345 0.97%
PBT 1,115 1,461 995 1,592 795 1,399 1,464 -16.61%
Tax -345 -472 -368 -342 -294 -362 -230 31.06%
NP 770 989 627 1,250 501 1,037 1,234 -26.99%
-
NP to SH 770 989 627 1,250 501 1,037 1,234 -26.99%
-
Tax Rate 30.94% 32.31% 36.98% 21.48% 36.98% 25.88% 15.71% -
Total Cost 22,917 23,265 23,260 20,649 20,430 21,907 22,111 2.41%
-
Net Worth 79,406 78,162 77,206 76,923 77,933 77,376 76,676 2.36%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 79,406 78,162 77,206 76,923 77,933 77,376 76,676 2.36%
NOSH 80,208 79,758 79,594 80,128 79,523 79,769 79,870 0.28%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 3.25% 4.08% 2.62% 5.71% 2.39% 4.52% 5.29% -
ROE 0.97% 1.27% 0.81% 1.63% 0.64% 1.34% 1.61% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 29.53 30.41 30.01 27.33 26.32 28.76 29.23 0.68%
EPS 0.96 1.24 0.78 1.56 0.63 1.30 1.70 -31.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.98 0.97 0.96 0.98 0.97 0.96 2.07%
Adjusted Per Share Value based on latest NOSH - 80,128
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 0.60 0.62 0.61 0.56 0.53 0.58 0.59 1.12%
EPS 0.02 0.03 0.02 0.03 0.01 0.03 0.03 -23.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0202 0.0198 0.0196 0.0195 0.0198 0.0196 0.0195 2.38%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.46 0.48 0.46 0.46 0.69 0.67 0.78 -
P/RPS 1.56 1.58 1.53 1.68 2.62 2.33 2.67 -30.13%
P/EPS 47.92 38.71 58.39 29.49 109.52 51.54 50.49 -3.42%
EY 2.09 2.58 1.71 3.39 0.91 1.94 1.98 3.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.49 0.47 0.48 0.70 0.69 0.81 -31.44%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 28/02/11 29/11/10 27/08/10 26/05/10 22/02/10 30/11/09 -
Price 0.585 0.59 0.48 0.60 0.46 0.64 0.68 -
P/RPS 1.98 1.94 1.60 2.20 1.75 2.23 2.33 -10.29%
P/EPS 60.94 47.58 60.93 38.46 73.02 49.23 44.01 24.25%
EY 1.64 2.10 1.64 2.60 1.37 2.03 2.27 -19.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.60 0.49 0.63 0.47 0.66 0.71 -11.62%

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