[HEXCAP] QoQ TTM Result on 30-Jun-2020 [#1]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- 1.76%
YoY- -514.5%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 66,995 54,809 46,739 40,425 44,461 49,747 55,974 12.71%
PBT 3,388 -9,518 -8,158 -10,089 -10,076 -3,611 -4,927 -
Tax -227 343 302 288 219 368 506 -
NP 3,161 -9,175 -7,856 -9,801 -9,857 -3,243 -4,421 -
-
NP to SH 2,588 -7,404 -6,406 -7,755 -7,894 -2,095 -2,940 -
-
Tax Rate 6.70% - - - - - - -
Total Cost 63,834 63,984 54,595 50,226 54,318 52,990 60,395 3.75%
-
Net Worth 83,849 78,786 81,286 81,608 82,672 86,687 88,026 -3.18%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 83,849 78,786 81,286 81,608 82,672 86,687 88,026 -3.18%
NOSH 161,250 161,250 161,250 161,250 161,250 161,250 161,250 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 4.72% -16.74% -16.81% -24.24% -22.17% -6.52% -7.90% -
ROE 3.09% -9.40% -7.88% -9.50% -9.55% -2.42% -3.34% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 41.55 33.99 28.99 25.07 27.57 30.85 34.71 12.72%
EPS 1.60 -4.59 -3.97 -4.81 -4.90 -1.30 -1.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.4886 0.5041 0.5061 0.5127 0.5376 0.5459 -3.18%
Adjusted Per Share Value based on latest NOSH - 161,250
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 14.99 12.26 10.46 9.04 9.95 11.13 12.52 12.74%
EPS 0.58 -1.66 -1.43 -1.74 -1.77 -0.47 -0.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1876 0.1763 0.1819 0.1826 0.185 0.1939 0.1969 -3.17%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.635 0.385 0.36 0.425 0.30 0.69 0.67 -
P/RPS 1.53 1.13 1.24 1.70 1.09 2.24 1.93 -14.33%
P/EPS 39.56 -8.38 -9.06 -8.84 -6.13 -53.11 -36.75 -
EY 2.53 -11.93 -11.04 -11.32 -16.32 -1.88 -2.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.79 0.71 0.84 0.59 1.28 1.23 -0.54%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 27/05/21 24/02/21 19/11/20 27/08/20 25/06/20 27/02/20 21/11/19 -
Price 0.515 0.665 0.39 0.40 0.45 0.625 0.71 -
P/RPS 1.24 1.96 1.35 1.60 1.63 2.03 2.05 -28.45%
P/EPS 32.09 -14.48 -9.82 -8.32 -9.19 -48.11 -38.94 -
EY 3.12 -6.90 -10.19 -12.02 -10.88 -2.08 -2.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.36 0.77 0.79 0.88 1.16 1.30 -16.59%

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