[HEXCARE] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -130.61%
YoY- -109.19%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 95,737 96,819 78,311 79,319 86,741 85,804 91,400 3.13%
PBT 4,126 2,512 1,525 263 2,417 2,466 5,006 -12.08%
Tax -641 -686 -774 -475 -437 -328 -755 -10.32%
NP 3,485 1,826 751 -212 1,980 2,138 4,251 -12.39%
-
NP to SH 3,689 2,113 677 -584 1,908 1,502 3,779 -1.59%
-
Tax Rate 15.54% 27.31% 50.75% 180.61% 18.08% 13.30% 15.08% -
Total Cost 92,252 94,993 77,560 79,531 84,761 83,666 87,149 3.86%
-
Net Worth 161,267 148,916 141,373 149,020 200,777 198,514 0 -
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 5,039 - - - 5,019 - - -
Div Payout % 136.61% - - - 263.07% - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 161,267 148,916 141,373 149,020 200,777 198,514 0 -
NOSH 201,584 201,238 199,117 201,379 200,777 198,514 198,131 1.15%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 3.64% 1.89% 0.96% -0.27% 2.28% 2.49% 4.65% -
ROE 2.29% 1.42% 0.48% -0.39% 0.95% 0.76% 0.00% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 47.49 48.11 39.33 39.39 43.20 43.22 46.13 1.95%
EPS 1.83 1.05 0.34 -0.29 0.95 0.75 1.91 -2.80%
DPS 2.50 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 0.80 0.74 0.71 0.74 1.00 1.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 201,379
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 8.02 8.11 6.56 6.65 7.27 7.19 7.66 3.10%
EPS 0.31 0.18 0.06 -0.05 0.16 0.13 0.32 -2.09%
DPS 0.42 0.00 0.00 0.00 0.42 0.00 0.00 -
NAPS 0.1351 0.1248 0.1185 0.1249 0.1682 0.1663 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.60 0.76 0.77 0.82 0.84 1.05 1.31 -
P/RPS 1.26 1.58 1.96 2.08 1.94 2.43 2.84 -41.80%
P/EPS 32.79 72.38 226.47 -282.76 88.39 138.78 68.68 -38.88%
EY 3.05 1.38 0.44 -0.35 1.13 0.72 1.46 63.34%
DY 4.17 0.00 0.00 0.00 2.98 0.00 0.00 -
P/NAPS 0.75 1.03 1.08 1.11 0.84 1.05 0.00 -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 19/08/11 27/05/11 28/02/11 22/11/10 18/08/10 27/05/10 -
Price 0.69 0.65 0.71 0.78 0.87 0.98 1.04 -
P/RPS 1.45 1.35 1.81 1.98 2.01 2.27 2.25 -25.37%
P/EPS 37.70 61.90 208.82 -268.97 91.55 129.52 54.53 -21.79%
EY 2.65 1.62 0.48 -0.37 1.09 0.77 1.83 27.96%
DY 3.62 0.00 0.00 0.00 2.87 0.00 0.00 -
P/NAPS 0.86 0.88 1.00 1.05 0.87 0.98 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