[HEXCAP] QoQ TTM Result on 30-Jun-2006 [#1]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
02-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- -27.27%
YoY- -51.92%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 66,509 40,219 45,388 56,409 67,795 73,424 79,813 -11.45%
PBT 4,532 4,145 6,541 12,803 18,222 19,659 24,599 -67.65%
Tax -1,147 -1,588 -2,397 -4,097 -5,457 -4,597 -6,644 -69.02%
NP 3,385 2,557 4,144 8,706 12,765 15,062 17,955 -67.15%
-
NP to SH 2,151 1,255 3,430 7,903 10,866 13,559 16,157 -73.95%
-
Tax Rate 25.31% 38.31% 36.65% 32.00% 29.95% 23.38% 27.01% -
Total Cost 63,124 37,662 41,244 47,703 55,030 58,362 61,858 1.36%
-
Net Worth 64,365 64,022 63,248 61,830 75,290 80,702 64,044 0.33%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 971 4,180 4,180 4,180 4,180 6,880 13,762 -82.95%
Div Payout % 45.17% 333.12% 121.89% 52.90% 38.47% 50.75% 85.18% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 64,365 64,022 63,248 61,830 75,290 80,702 64,044 0.33%
NOSH 129,560 129,285 128,815 127,906 128,636 128,815 128,888 0.34%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 5.09% 6.36% 9.13% 15.43% 18.83% 20.51% 22.50% -
ROE 3.34% 1.96% 5.42% 12.78% 14.43% 16.80% 25.23% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 51.33 31.11 35.23 44.10 52.70 57.00 61.92 -11.76%
EPS 1.66 0.97 2.66 6.18 8.45 10.53 12.54 -74.05%
DPS 0.75 3.25 3.25 3.25 3.25 5.34 10.68 -83.00%
NAPS 0.4968 0.4952 0.491 0.4834 0.5853 0.6265 0.4969 -0.01%
Adjusted Per Share Value based on latest NOSH - 127,906
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 14.88 9.00 10.15 12.62 15.17 16.43 17.86 -11.46%
EPS 0.48 0.28 0.77 1.77 2.43 3.03 3.61 -73.98%
DPS 0.22 0.94 0.94 0.94 0.94 1.54 3.08 -82.81%
NAPS 0.144 0.1432 0.1415 0.1383 0.1684 0.1806 0.1433 0.32%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.47 0.44 0.43 0.63 0.80 0.76 0.90 -
P/RPS 0.92 1.41 1.22 1.43 1.52 1.33 1.45 -26.18%
P/EPS 28.31 45.33 16.15 10.20 9.47 7.22 7.18 149.78%
EY 3.53 2.21 6.19 9.81 10.56 13.85 13.93 -59.98%
DY 1.60 7.39 7.56 5.16 4.06 7.03 11.86 -73.72%
P/NAPS 0.95 0.89 0.88 1.30 1.37 1.21 1.81 -34.95%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 18/05/07 13/02/07 24/11/06 02/08/06 24/05/06 17/03/06 24/11/05 -
Price 0.44 0.43 0.44 0.57 0.72 0.77 0.63 -
P/RPS 0.86 1.38 1.25 1.29 1.37 1.35 1.02 -10.76%
P/EPS 26.50 44.30 16.52 9.23 8.52 7.32 5.03 203.08%
EY 3.77 2.26 6.05 10.84 11.73 13.67 19.90 -67.04%
DY 1.70 7.56 7.39 5.70 4.51 6.94 16.95 -78.44%
P/NAPS 0.89 0.87 0.90 1.18 1.23 1.23 1.27 -21.12%

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