[HYTEXIN] QoQ TTM Result on 31-Dec-2009 [#3]

Stock
[HYTEXIN] HYTEX INTEGRATED BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -23.18%
YoY- -4425.0%
Quarter Report
Latest QR
Upcoming QR
HYTEXIN's Result
HYTEXIN's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 130,504 133,484 137,859 132,848 137,456 148,569 145,763 -7.10%
PBT -24,381 -29,760 -28,573 -24,766 -22,081 -10,982 -7,874 112.29%
Tax -3,703 -3,507 -3,624 -4,194 -1,429 -1,978 -2,172 42.66%
NP -28,084 -33,267 -32,197 -28,960 -23,510 -12,960 -10,046 98.32%
-
NP to SH -28,084 -33,267 -32,197 -28,960 -23,510 -12,960 -10,046 98.32%
-
Tax Rate - - - - - - - -
Total Cost 158,588 166,751 170,056 161,808 160,966 161,529 155,809 1.18%
-
Net Worth 43,066 52,529 61,507 79,586 85,499 91,456 95,992 -41.36%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 43,066 52,529 61,507 79,586 85,499 91,456 95,992 -41.36%
NOSH 126,666 150,084 150,018 150,163 149,999 149,929 149,988 -10.64%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -21.52% -24.92% -23.36% -21.80% -17.10% -8.72% -6.89% -
ROE -65.21% -63.33% -52.35% -36.39% -27.50% -14.17% -10.47% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 103.03 88.94 91.89 88.47 91.64 99.09 97.18 3.97%
EPS -22.17 -22.17 -21.46 -19.29 -15.67 -8.64 -6.70 121.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.35 0.41 0.53 0.57 0.61 0.64 -34.38%
Adjusted Per Share Value based on latest NOSH - 150,163
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 87.07 89.06 91.98 88.64 91.71 99.13 97.25 -7.10%
EPS -18.74 -22.20 -21.48 -19.32 -15.69 -8.65 -6.70 98.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2873 0.3505 0.4104 0.531 0.5705 0.6102 0.6405 -41.37%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.12 0.16 0.20 0.19 0.20 0.28 0.25 -
P/RPS 0.12 0.18 0.22 0.21 0.22 0.28 0.26 -40.24%
P/EPS -0.54 -0.72 -0.93 -0.99 -1.28 -3.24 -3.73 -72.39%
EY -184.76 -138.53 -107.31 -101.50 -78.37 -30.87 -26.79 261.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.46 0.49 0.36 0.35 0.46 0.39 -6.95%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 30/08/10 31/05/10 24/02/10 26/11/09 28/08/09 29/05/09 -
Price 0.20 0.13 0.18 0.20 0.22 0.20 0.29 -
P/RPS 0.19 0.15 0.20 0.23 0.24 0.20 0.30 -26.23%
P/EPS -0.90 -0.59 -0.84 -1.04 -1.40 -2.31 -4.33 -64.87%
EY -110.86 -170.50 -119.23 -96.43 -71.24 -43.22 -23.10 184.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.37 0.44 0.38 0.39 0.33 0.45 19.77%

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