[HEXCARE] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
15-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -60.67%
YoY- -163.78%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 63,431 44,882 38,603 38,082 35,989 32,363 29,110 68.15%
PBT 2,601 2,012 -1,844 -2,040 -1,686 1,087 1,206 67.00%
Tax -913 -1,309 149 -154 172 -399 596 -
NP 1,688 703 -1,695 -2,194 -1,514 688 1,802 -4.26%
-
NP to SH 1,629 1,050 -298 -1,483 -923 1,077 1,903 -9.85%
-
Tax Rate 35.10% 65.06% - - - 36.71% -49.42% -
Total Cost 61,743 44,179 40,298 40,276 37,503 31,675 27,308 72.35%
-
Net Worth 136,677 136,022 135,524 92,786 93,891 100,572 78,895 44.29%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - 4,751 3,944 -
Div Payout % - - - - - 441.18% 207.29% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 136,677 136,022 135,524 92,786 93,891 100,572 78,895 44.29%
NOSH 79,463 79,545 78,793 79,304 79,568 79,191 78,895 0.47%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 2.66% 1.57% -4.39% -5.76% -4.21% 2.13% 6.19% -
ROE 1.19% 0.77% -0.22% -1.60% -0.98% 1.07% 2.41% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 79.82 56.42 48.99 48.02 45.23 40.87 36.90 67.33%
EPS 2.05 1.32 -0.38 -1.87 -1.16 1.36 2.41 -10.23%
DPS 0.00 0.00 0.00 0.00 0.00 6.00 5.00 -
NAPS 1.72 1.71 1.72 1.17 1.18 1.27 1.00 43.60%
Adjusted Per Share Value based on latest NOSH - 79,304
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 5.65 4.00 3.44 3.40 3.21 2.89 2.60 67.85%
EPS 0.15 0.09 -0.03 -0.13 -0.08 0.10 0.17 -8.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.42 0.35 -
NAPS 0.1218 0.1213 0.1208 0.0827 0.0837 0.0897 0.0703 44.30%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.60 0.60 0.63 0.66 0.89 0.96 0.99 -
P/RPS 0.75 1.06 1.29 1.37 1.97 2.35 2.68 -57.24%
P/EPS 29.27 45.45 -166.58 -35.29 -76.72 70.59 41.04 -20.19%
EY 3.42 2.20 -0.60 -2.83 -1.30 1.42 2.44 25.26%
DY 0.00 0.00 0.00 0.00 0.00 6.25 5.05 -
P/NAPS 0.35 0.35 0.37 0.56 0.75 0.76 0.99 -50.03%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 09/05/08 25/02/08 15/11/07 30/08/07 31/05/07 28/02/07 -
Price 0.53 0.65 0.55 0.57 0.68 0.87 0.95 -
P/RPS 0.66 1.15 1.12 1.19 1.50 2.13 2.57 -59.63%
P/EPS 25.85 49.24 -145.42 -30.48 -58.62 63.97 39.39 -24.50%
EY 3.87 2.03 -0.69 -3.28 -1.71 1.56 2.54 32.44%
DY 0.00 0.00 0.00 0.00 0.00 6.90 5.26 -
P/NAPS 0.31 0.38 0.32 0.49 0.58 0.69 0.95 -52.63%

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