[HEXTECH] QoQ TTM Result on 30-Jun-2012 [#1]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 9.42%
YoY- -423.37%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 102,395 106,048 106,830 105,347 102,747 98,967 93,364 6.34%
PBT 13,161 8,492 -9,388 -10,131 -11,009 -10,348 8,458 34.24%
Tax -1,079 -2,417 -2,958 -3,193 -3,274 -2,345 -1,840 -29.91%
NP 12,082 6,075 -12,346 -13,324 -14,283 -12,693 6,618 49.31%
-
NP to SH 11,995 6,008 -13,047 -14,694 -16,223 -14,706 4,211 100.81%
-
Tax Rate 8.20% 28.46% - - - - 21.75% -
Total Cost 90,313 99,973 119,176 118,671 117,030 111,660 86,746 2.72%
-
Net Worth 87,492 84,892 82,592 79,241 75,541 77,924 95,182 -5.45%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 87,492 84,892 82,592 79,241 75,541 77,924 95,182 -5.45%
NOSH 119,852 119,567 119,700 120,062 119,907 119,884 120,483 -0.34%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 11.80% 5.73% -11.56% -12.65% -13.90% -12.83% 7.09% -
ROE 13.71% 7.08% -15.80% -18.54% -21.48% -18.87% 4.42% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 85.43 88.69 89.25 87.74 85.69 82.55 77.49 6.71%
EPS 10.01 5.02 -10.90 -12.24 -13.53 -12.27 3.50 101.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.71 0.69 0.66 0.63 0.65 0.79 -5.12%
Adjusted Per Share Value based on latest NOSH - 120,062
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 5.64 5.84 5.89 5.81 5.66 5.45 5.15 6.24%
EPS 0.66 0.33 -0.72 -0.81 -0.89 -0.81 0.23 101.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0482 0.0468 0.0455 0.0437 0.0416 0.0429 0.0525 -5.53%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.41 0.40 0.41 0.38 0.41 0.41 0.36 -
P/RPS 0.48 0.45 0.46 0.43 0.48 0.50 0.46 2.87%
P/EPS 4.10 7.96 -3.76 -3.10 -3.03 -3.34 10.30 -45.85%
EY 24.41 12.56 -26.58 -32.21 -33.00 -29.92 9.71 84.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.56 0.59 0.58 0.65 0.63 0.46 13.99%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 26/02/13 27/11/12 28/08/12 25/05/12 27/02/12 25/11/11 -
Price 0.50 0.395 0.38 0.38 0.42 0.38 0.40 -
P/RPS 0.59 0.45 0.43 0.43 0.49 0.46 0.52 8.77%
P/EPS 5.00 7.86 -3.49 -3.10 -3.10 -3.10 11.44 -42.37%
EY 20.02 12.72 -28.68 -32.21 -32.21 -32.28 8.74 73.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.56 0.55 0.58 0.67 0.58 0.51 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