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

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -27.44%
YoY- -62.3%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH'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 98,781 105,138 110,639 104,439 98,149 99,782 108,043 -5.79%
PBT -7 -1,217 -68 6,944 8,444 11,642 13,727 -
Tax -1,614 -1,407 -1,485 -774 -757 -848 -1,045 33.58%
NP -1,621 -2,624 -1,553 6,170 7,687 10,794 12,682 -
-
NP to SH -2,819 -3,472 -2,227 5,578 7,687 10,794 12,682 -
-
Tax Rate - - - 11.15% 8.96% 7.28% 7.61% -
Total Cost 100,402 107,762 112,192 98,269 90,462 88,988 95,361 3.49%
-
Net Worth 91,200 93,599 91,227 98,703 99,633 100,695 97,427 -4.30%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 3,601 3,601 3,601 3,608 7,208 10,802 10,802 -51.88%
Div Payout % 0.00% 0.00% 0.00% 64.69% 93.77% 100.08% 85.18% -
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 91,200 93,599 91,227 98,703 99,633 100,695 97,427 -4.30%
NOSH 120,000 119,999 120,036 120,370 118,611 119,875 120,280 -0.15%
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 -1.64% -2.50% -1.40% 5.91% 7.83% 10.82% 11.74% -
ROE -3.09% -3.71% -2.44% 5.65% 7.72% 10.72% 13.02% -
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 82.32 87.62 92.17 86.76 82.75 83.24 89.83 -5.64%
EPS -2.35 -2.89 -1.86 4.63 6.48 9.00 10.54 -
DPS 3.00 3.00 3.00 3.00 6.00 9.00 9.00 -51.89%
NAPS 0.76 0.78 0.76 0.82 0.84 0.84 0.81 -4.15%
Adjusted Per Share Value based on latest NOSH - 120,370
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 4.80 5.11 5.38 5.07 4.77 4.85 5.25 -5.79%
EPS -0.14 -0.17 -0.11 0.27 0.37 0.52 0.62 -
DPS 0.17 0.17 0.17 0.18 0.35 0.52 0.52 -52.51%
NAPS 0.0443 0.0455 0.0443 0.048 0.0484 0.0489 0.0473 -4.27%
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 0.52 0.53 0.56 0.57 0.64 0.56 0.46 -
P/RPS 0.63 0.60 0.61 0.66 0.77 0.67 0.51 15.11%
P/EPS -22.14 -18.32 -30.18 12.30 9.88 6.22 4.36 -
EY -4.52 -5.46 -3.31 8.13 10.13 16.08 22.92 -
DY 5.77 5.66 5.36 5.26 9.38 16.07 19.57 -55.66%
P/NAPS 0.68 0.68 0.74 0.70 0.76 0.67 0.57 12.47%
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 24/11/10 25/08/10 25/05/10 25/02/10 25/11/09 26/08/09 22/05/09 -
Price 0.50 0.51 0.54 0.54 0.60 0.69 0.82 -
P/RPS 0.61 0.58 0.59 0.62 0.73 0.83 0.91 -23.38%
P/EPS -21.28 -17.63 -29.11 11.65 9.26 7.66 7.78 -
EY -4.70 -5.67 -3.44 8.58 10.80 13.05 12.86 -
DY 6.00 5.88 5.56 5.56 10.00 13.04 10.98 -33.13%
P/NAPS 0.66 0.65 0.71 0.66 0.71 0.82 1.01 -24.67%

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