[HEXTAR] QoQ Quarter Result on 30-Sep-2009 [#4]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Sep-2009 [#4]
Profit Trend
QoQ- -52.88%
YoY- -32.57%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 21,899 20,931 22,944 23,345 26,124 22,173 16,939 18.73%
PBT 1,592 795 1,399 1,464 3,055 2,469 542 105.50%
Tax -342 -294 -362 -230 -436 -747 -44 293.86%
NP 1,250 501 1,037 1,234 2,619 1,722 498 85.00%
-
NP to SH 1,250 501 1,037 1,234 2,619 1,722 498 85.00%
-
Tax Rate 21.48% 36.98% 25.88% 15.71% 14.27% 30.26% 8.12% -
Total Cost 20,649 20,430 21,907 22,111 23,505 20,451 16,441 16.45%
-
Net Worth 76,923 77,933 77,376 76,676 69,326 0 0 -
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 76,923 77,933 77,376 76,676 69,326 0 0 -
NOSH 80,128 79,523 79,769 79,870 70,026 52,340 12,266 250.65%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 5.71% 2.39% 4.52% 5.29% 10.03% 7.77% 2.94% -
ROE 1.63% 0.64% 1.34% 1.61% 3.78% 0.00% 0.00% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 27.33 26.32 28.76 29.23 37.31 42.36 138.10 -66.14%
EPS 1.56 0.63 1.30 1.70 3.74 3.29 4.06 -47.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.98 0.97 0.96 0.99 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 79,870
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 0.56 0.54 0.59 0.60 0.67 0.57 0.43 19.31%
EPS 0.03 0.01 0.03 0.03 0.07 0.04 0.01 108.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0197 0.0199 0.0198 0.0196 0.0177 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 - - - -
Price 0.46 0.69 0.67 0.78 0.00 0.00 0.00 -
P/RPS 1.68 2.62 2.33 2.67 0.00 0.00 0.00 -
P/EPS 29.49 109.52 51.54 50.49 0.00 0.00 0.00 -
EY 3.39 0.91 1.94 1.98 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.70 0.69 0.81 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/08/10 26/05/10 22/02/10 30/11/09 11/09/09 - - -
Price 0.60 0.46 0.64 0.68 0.00 0.00 0.00 -
P/RPS 2.20 1.75 2.23 2.33 0.00 0.00 0.00 -
P/EPS 38.46 73.02 49.23 44.01 0.00 0.00 0.00 -
EY 2.60 1.37 2.03 2.27 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.47 0.66 0.71 0.00 0.00 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