[HEXCAP] QoQ TTM Result on 31-Dec-2020 [#3]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- -15.58%
YoY- -253.41%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 86,645 82,095 66,995 54,809 46,739 40,425 44,461 55.95%
PBT 11,160 8,474 3,388 -9,518 -8,158 -10,089 -10,076 -
Tax -641 -407 -227 343 302 288 219 -
NP 10,519 8,067 3,161 -9,175 -7,856 -9,801 -9,857 -
-
NP to SH 7,782 5,984 2,588 -7,404 -6,406 -7,755 -7,894 -
-
Tax Rate 5.74% 4.80% 6.70% - - - - -
Total Cost 76,126 74,028 63,834 63,984 54,595 50,226 54,318 25.20%
-
Net Worth 122,211 95,782 83,849 78,786 81,286 81,608 82,672 29.73%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 122,211 95,782 83,849 78,786 81,286 81,608 82,672 29.73%
NOSH 230,587 177,374 161,250 161,250 161,250 161,250 161,250 26.90%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 12.14% 9.83% 4.72% -16.74% -16.81% -24.24% -22.17% -
ROE 6.37% 6.25% 3.09% -9.40% -7.88% -9.50% -9.55% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 37.58 46.28 41.55 33.99 28.99 25.07 27.57 22.91%
EPS 3.37 3.37 1.60 -4.59 -3.97 -4.81 -4.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.54 0.52 0.4886 0.5041 0.5061 0.5127 2.23%
Adjusted Per Share Value based on latest NOSH - 161,250
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 19.38 18.36 14.98 12.26 10.45 9.04 9.94 56.00%
EPS 1.74 1.34 0.58 -1.66 -1.43 -1.73 -1.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2733 0.2142 0.1875 0.1762 0.1818 0.1825 0.1849 29.72%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.09 0.42 0.635 0.385 0.36 0.425 0.30 -
P/RPS 2.90 0.91 1.53 1.13 1.24 1.70 1.09 91.89%
P/EPS 32.30 12.45 39.56 -8.38 -9.06 -8.84 -6.13 -
EY 3.10 8.03 2.53 -11.93 -11.04 -11.32 -16.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 0.78 1.22 0.79 0.71 0.84 0.59 129.97%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 24/11/21 22/09/21 27/05/21 24/02/21 19/11/20 27/08/20 25/06/20 -
Price 1.02 1.11 0.515 0.665 0.39 0.40 0.45 -
P/RPS 2.71 2.40 1.24 1.96 1.35 1.60 1.63 40.29%
P/EPS 30.22 32.90 32.09 -14.48 -9.82 -8.32 -9.19 -
EY 3.31 3.04 3.12 -6.90 -10.19 -12.02 -10.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 2.06 0.99 1.36 0.77 0.79 0.88 68.14%

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