[HEXTECH] QoQ TTM Result on 30-Sep-2011 [#2]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -7.33%
YoY- 249.38%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 105,347 102,747 98,967 93,364 93,955 91,953 94,055 7.85%
PBT -10,131 -11,009 -10,348 8,458 8,333 7,088 1,727 -
Tax -3,193 -3,274 -2,345 -1,840 -1,724 -1,575 -1,503 65.33%
NP -13,324 -14,283 -12,693 6,618 6,609 5,513 224 -
-
NP to SH -14,694 -16,223 -14,706 4,211 4,544 3,863 -1,445 370.03%
-
Tax Rate - - - 21.75% 20.69% 22.22% 87.03% -
Total Cost 118,671 117,030 111,660 86,746 87,346 86,440 93,831 16.96%
-
Net Worth 79,241 75,541 77,924 95,182 93,479 90,899 92,282 -9.66%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - 3,601 -
Div Payout % - - - - - - 0.00% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 79,241 75,541 77,924 95,182 93,479 90,899 92,282 -9.66%
NOSH 120,062 119,907 119,884 120,483 119,845 119,603 119,846 0.12%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -12.65% -13.90% -12.83% 7.09% 7.03% 6.00% 0.24% -
ROE -18.54% -21.48% -18.87% 4.42% 4.86% 4.25% -1.57% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 87.74 85.69 82.55 77.49 78.40 76.88 78.48 7.72%
EPS -12.24 -13.53 -12.27 3.50 3.79 3.23 -1.21 368.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 0.66 0.63 0.65 0.79 0.78 0.76 0.77 -9.77%
Adjusted Per Share Value based on latest NOSH - 120,483
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 5.81 5.66 5.45 5.15 5.18 5.07 5.18 7.95%
EPS -0.81 -0.89 -0.81 0.23 0.25 0.21 -0.08 368.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.20 -
NAPS 0.0437 0.0416 0.0429 0.0525 0.0515 0.0501 0.0509 -9.67%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.38 0.41 0.41 0.36 0.34 0.45 0.40 -
P/RPS 0.43 0.48 0.50 0.46 0.43 0.59 0.51 -10.76%
P/EPS -3.10 -3.03 -3.34 10.30 8.97 13.93 -33.18 -79.43%
EY -32.21 -33.00 -29.92 9.71 11.15 7.18 -3.01 386.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.50 -
P/NAPS 0.58 0.65 0.63 0.46 0.44 0.59 0.52 7.55%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 25/05/12 27/02/12 25/11/11 23/08/11 25/05/11 22/02/11 -
Price 0.38 0.42 0.38 0.40 0.37 0.41 0.43 -
P/RPS 0.43 0.49 0.46 0.52 0.47 0.53 0.55 -15.14%
P/EPS -3.10 -3.10 -3.10 11.44 9.76 12.69 -35.66 -80.40%
EY -32.21 -32.21 -32.28 8.74 10.25 7.88 -2.80 410.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.98 -
P/NAPS 0.58 0.67 0.58 0.51 0.47 0.54 0.56 2.36%

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