[HEXTECH] QoQ TTM Result on 31-Mar-2010 [#4]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -139.92%
YoY- -117.56%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 94,055 98,781 105,138 110,639 104,439 98,149 99,782 -3.85%
PBT 1,727 -7 -1,217 -68 6,944 8,444 11,642 -71.87%
Tax -1,503 -1,614 -1,407 -1,485 -774 -757 -848 46.30%
NP 224 -1,621 -2,624 -1,553 6,170 7,687 10,794 -92.39%
-
NP to SH -1,445 -2,819 -3,472 -2,227 5,578 7,687 10,794 -
-
Tax Rate 87.03% - - - 11.15% 8.96% 7.28% -
Total Cost 93,831 100,402 107,762 112,192 98,269 90,462 88,988 3.58%
-
Net Worth 92,282 91,200 93,599 91,227 98,703 99,633 100,695 -5.63%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 3,601 3,601 3,601 3,601 3,608 7,208 10,802 -51.82%
Div Payout % 0.00% 0.00% 0.00% 0.00% 64.69% 93.77% 100.08% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 92,282 91,200 93,599 91,227 98,703 99,633 100,695 -5.63%
NOSH 119,846 120,000 119,999 120,036 120,370 118,611 119,875 -0.01%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 0.24% -1.64% -2.50% -1.40% 5.91% 7.83% 10.82% -
ROE -1.57% -3.09% -3.71% -2.44% 5.65% 7.72% 10.72% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 78.48 82.32 87.62 92.17 86.76 82.75 83.24 -3.83%
EPS -1.21 -2.35 -2.89 -1.86 4.63 6.48 9.00 -
DPS 3.00 3.00 3.00 3.00 3.00 6.00 9.00 -51.82%
NAPS 0.77 0.76 0.78 0.76 0.82 0.84 0.84 -5.62%
Adjusted Per Share Value based on latest NOSH - 120,036
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 4.57 4.80 5.11 5.38 5.07 4.77 4.85 -3.87%
EPS -0.07 -0.14 -0.17 -0.11 0.27 0.37 0.52 -
DPS 0.17 0.17 0.17 0.17 0.18 0.35 0.52 -52.44%
NAPS 0.0448 0.0443 0.0455 0.0443 0.048 0.0484 0.0489 -5.65%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.40 0.52 0.53 0.56 0.57 0.64 0.56 -
P/RPS 0.51 0.63 0.60 0.61 0.66 0.77 0.67 -16.59%
P/EPS -33.18 -22.14 -18.32 -30.18 12.30 9.88 6.22 -
EY -3.01 -4.52 -5.46 -3.31 8.13 10.13 16.08 -
DY 7.50 5.77 5.66 5.36 5.26 9.38 16.07 -39.74%
P/NAPS 0.52 0.68 0.68 0.74 0.70 0.76 0.67 -15.50%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 22/02/11 24/11/10 25/08/10 25/05/10 25/02/10 25/11/09 26/08/09 -
Price 0.43 0.50 0.51 0.54 0.54 0.60 0.69 -
P/RPS 0.55 0.61 0.58 0.59 0.62 0.73 0.83 -23.93%
P/EPS -35.66 -21.28 -17.63 -29.11 11.65 9.26 7.66 -
EY -2.80 -4.70 -5.67 -3.44 8.58 10.80 13.05 -
DY 6.98 6.00 5.88 5.56 5.56 10.00 13.04 -33.99%
P/NAPS 0.56 0.66 0.65 0.71 0.66 0.71 0.82 -22.39%

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