[HEXRTL] QoQ Quarter Result on 30-Jun-2004 [#2]

Stock
[HEXRTL] HEXTAR RETAIL BERHAD
Announcement Date
01-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HEXRTL's Result
HEXRTL's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 11,311 10,476 12,406 12,404 0 0 0 -
PBT 3,791 3,532 4,205 3,655 0 0 0 -
Tax -781 -750 -1,579 -366 0 0 0 -
NP 3,010 2,782 2,626 3,289 0 0 0 -
-
NP to SH 3,010 2,782 3,696 3,289 0 0 0 -
-
Tax Rate 20.60% 21.23% 37.55% 10.01% - - - -
Total Cost 8,301 7,694 9,780 9,115 0 0 0 -
-
Net Worth 68,000 64,880 33,106 46,414 0 0 0 -
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 2,457 - - - - - -
Div Payout % - 88.34% - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 68,000 64,880 33,106 46,414 0 0 0 -
NOSH 100,000 98,303 54,273 80,024 0 0 0 -
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 26.61% 26.56% 21.17% 26.52% 0.00% 0.00% 0.00% -
ROE 4.43% 4.29% 11.16% 7.09% 0.00% 0.00% 0.00% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 11.31 10.66 22.86 15.50 0.00 0.00 0.00 -
EPS 3.01 2.83 6.81 4.11 0.00 0.00 0.00 -
DPS 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.66 0.61 0.58 0.00 -2,250.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 80,024
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 2.29 2.12 2.52 2.52 0.00 0.00 0.00 -
EPS 0.61 0.56 0.75 0.67 0.00 0.00 0.00 -
DPS 0.00 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1379 0.1316 0.0671 0.0941 0.00 -2,250.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 - - - - - -
Price 1.42 1.40 0.00 0.00 0.00 0.00 0.00 -
P/RPS 12.55 13.14 0.00 0.00 0.00 0.00 0.00 -
P/EPS 47.18 49.47 0.00 0.00 0.00 0.00 0.00 -
EY 2.12 2.02 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 1.79 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.09 2.12 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 25/02/05 17/11/04 01/11/04 - - - -
Price 1.31 1.51 1.34 0.00 0.00 0.00 0.00 -
P/RPS 11.58 14.17 5.86 0.00 0.00 0.00 0.00 -
P/EPS 43.52 53.36 19.68 0.00 0.00 0.00 0.00 -
EY 2.30 1.87 5.08 0.00 0.00 0.00 0.00 -
DY 0.00 1.66 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 2.29 2.20 0.00 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