[HEXTAR] QoQ Quarter Result on 30-Jun-2014 [#2]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 141.41%
YoY- -12.71%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 31,244 28,023 23,187 25,566 22,981 22,804 25,038 15.92%
PBT 1,179 897 536 1,271 523 750 1,590 -18.09%
Tax -407 -377 -176 -344 -139 -302 -484 -10.91%
NP 772 520 360 927 384 448 1,106 -21.32%
-
NP to SH 772 520 360 927 384 448 1,106 -21.32%
-
Tax Rate 34.52% 42.03% 32.84% 27.07% 26.58% 40.27% 30.44% -
Total Cost 30,472 27,503 22,827 24,639 22,597 22,356 23,932 17.49%
-
Net Worth 96,235 95,510 89,999 89,709 91,957 90,595 90,666 4.05%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 96,235 95,510 89,999 89,709 91,957 90,595 90,666 4.05%
NOSH 105,753 106,122 99,999 99,677 101,052 99,555 99,633 4.05%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 2.47% 1.86% 1.55% 3.63% 1.67% 1.96% 4.42% -
ROE 0.80% 0.54% 0.40% 1.03% 0.42% 0.49% 1.22% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 29.54 26.41 23.19 25.65 22.74 22.91 25.13 11.39%
EPS 0.73 0.49 0.36 0.93 0.38 0.45 1.11 -24.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.90 0.90 0.90 0.91 0.91 0.91 0.00%
Adjusted Per Share Value based on latest NOSH - 99,677
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 0.80 0.72 0.59 0.65 0.59 0.58 0.64 16.05%
EPS 0.02 0.01 0.01 0.02 0.01 0.01 0.03 -23.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0246 0.0244 0.023 0.0229 0.0235 0.0232 0.0232 3.98%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.65 0.74 0.795 0.91 0.855 0.655 0.63 -
P/RPS 2.20 2.80 3.43 3.55 3.76 2.86 2.51 -8.42%
P/EPS 89.04 151.02 220.83 97.85 225.00 145.56 56.75 35.06%
EY 1.12 0.66 0.45 1.02 0.44 0.69 1.76 -26.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.82 0.88 1.01 0.94 0.72 0.69 1.92%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 27/02/15 01/12/14 28/08/14 29/05/14 28/02/14 29/11/13 -
Price 0.565 0.69 0.75 0.805 0.835 0.735 0.625 -
P/RPS 1.91 2.61 3.23 3.14 3.67 3.21 2.49 -16.21%
P/EPS 77.40 140.82 208.33 86.56 219.74 163.33 56.30 23.66%
EY 1.29 0.71 0.48 1.16 0.46 0.61 1.78 -19.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.77 0.83 0.89 0.92 0.81 0.69 -6.88%

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