[HEXTAR] QoQ TTM Result on 30-Jun-2013 [#3]

Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Jun-2013 [#3]
Profit Trend
QoQ- -6.74%
YoY- -18.93%
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 95,352 97,205 96,378 95,532 98,460 98,901 102,037 -4.42%
PBT 4,276 4,597 4,781 4,347 4,329 4,767 5,418 -14.61%
Tax -1,276 -1,368 -1,268 -973 -711 -755 -1,029 15.43%
NP 3,000 3,229 3,513 3,374 3,618 4,012 4,389 -22.42%
-
NP to SH 3,000 3,229 3,513 3,374 3,618 4,012 4,389 -22.42%
-
Tax Rate 29.84% 29.76% 26.52% 22.38% 16.42% 15.84% 18.99% -
Total Cost 92,352 93,976 92,865 92,158 94,842 94,889 97,648 -3.65%
-
Net Worth 91,957 90,595 90,666 89,167 91,447 91,249 73,049 16.60%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 91,957 90,595 90,666 89,167 91,447 91,249 73,049 16.60%
NOSH 101,052 99,555 99,633 100,188 100,491 100,273 81,166 15.74%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 3.15% 3.32% 3.65% 3.53% 3.67% 4.06% 4.30% -
ROE 3.26% 3.56% 3.87% 3.78% 3.96% 4.40% 6.01% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 94.36 97.64 96.73 95.35 97.98 98.63 125.71 -17.42%
EPS 2.97 3.24 3.53 3.37 3.60 4.00 5.41 -32.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.91 0.91 0.89 0.91 0.91 0.90 0.74%
Adjusted Per Share Value based on latest NOSH - 100,188
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 2.44 2.49 2.46 2.44 2.52 2.53 2.61 -4.39%
EPS 0.08 0.08 0.09 0.09 0.09 0.10 0.11 -19.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0235 0.0232 0.0232 0.0228 0.0234 0.0233 0.0187 16.46%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.855 0.655 0.63 0.625 0.61 0.62 0.62 -
P/RPS 0.91 0.67 0.65 0.66 0.62 0.63 0.49 51.14%
P/EPS 28.80 20.19 17.87 18.56 16.94 15.50 11.47 84.84%
EY 3.47 4.95 5.60 5.39 5.90 6.45 8.72 -45.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.72 0.69 0.70 0.67 0.68 0.69 22.91%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 28/02/14 29/11/13 28/08/13 27/05/13 28/02/13 29/11/12 -
Price 0.835 0.735 0.625 0.615 0.62 0.60 0.60 -
P/RPS 0.88 0.75 0.65 0.64 0.63 0.61 0.48 49.84%
P/EPS 28.13 22.66 17.73 18.26 17.22 15.00 11.10 85.98%
EY 3.56 4.41 5.64 5.48 5.81 6.67 9.01 -46.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.81 0.69 0.69 0.68 0.66 0.67 23.56%

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