[HEXTECH] QoQ TTM Result on 31-Dec-2010 [#3]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
22-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 48.74%
YoY- -125.91%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 93,364 93,955 91,953 94,055 98,781 105,138 110,639 -10.69%
PBT 8,458 8,333 7,088 1,727 -7 -1,217 -68 -
Tax -1,840 -1,724 -1,575 -1,503 -1,614 -1,407 -1,485 15.34%
NP 6,618 6,609 5,513 224 -1,621 -2,624 -1,553 -
-
NP to SH 4,211 4,544 3,863 -1,445 -2,819 -3,472 -2,227 -
-
Tax Rate 21.75% 20.69% 22.22% 87.03% - - - -
Total Cost 86,746 87,346 86,440 93,831 100,402 107,762 112,192 -15.74%
-
Net Worth 95,182 93,479 90,899 92,282 91,200 93,599 91,227 2.86%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 3,601 3,601 3,601 3,601 -
Div Payout % - - - 0.00% 0.00% 0.00% 0.00% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 95,182 93,479 90,899 92,282 91,200 93,599 91,227 2.86%
NOSH 120,483 119,845 119,603 119,846 120,000 119,999 120,036 0.24%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 7.09% 7.03% 6.00% 0.24% -1.64% -2.50% -1.40% -
ROE 4.42% 4.86% 4.25% -1.57% -3.09% -3.71% -2.44% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 77.49 78.40 76.88 78.48 82.32 87.62 92.17 -10.91%
EPS 3.50 3.79 3.23 -1.21 -2.35 -2.89 -1.86 -
DPS 0.00 0.00 0.00 3.00 3.00 3.00 3.00 -
NAPS 0.79 0.78 0.76 0.77 0.76 0.78 0.76 2.61%
Adjusted Per Share Value based on latest NOSH - 119,846
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 5.15 5.18 5.07 5.18 5.44 5.79 6.10 -10.66%
EPS 0.23 0.25 0.21 -0.08 -0.16 -0.19 -0.12 -
DPS 0.00 0.00 0.00 0.20 0.20 0.20 0.20 -
NAPS 0.0525 0.0515 0.0501 0.0509 0.0503 0.0516 0.0503 2.89%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.36 0.34 0.45 0.40 0.52 0.53 0.56 -
P/RPS 0.46 0.43 0.59 0.51 0.63 0.60 0.61 -17.13%
P/EPS 10.30 8.97 13.93 -33.18 -22.14 -18.32 -30.18 -
EY 9.71 11.15 7.18 -3.01 -4.52 -5.46 -3.31 -
DY 0.00 0.00 0.00 7.50 5.77 5.66 5.36 -
P/NAPS 0.46 0.44 0.59 0.52 0.68 0.68 0.74 -27.14%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 23/08/11 25/05/11 22/02/11 24/11/10 25/08/10 25/05/10 -
Price 0.40 0.37 0.41 0.43 0.50 0.51 0.54 -
P/RPS 0.52 0.47 0.53 0.55 0.61 0.58 0.59 -8.06%
P/EPS 11.44 9.76 12.69 -35.66 -21.28 -17.63 -29.11 -
EY 8.74 10.25 7.88 -2.80 -4.70 -5.67 -3.44 -
DY 0.00 0.00 0.00 6.98 6.00 5.88 5.56 -
P/NAPS 0.51 0.47 0.54 0.56 0.66 0.65 0.71 -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