[HEXTAR] QoQ TTM Result on 30-Jun-2019 [#2]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
19-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -197.41%
YoY- -135.77%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
TTM Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 340,361 253,373 186,321 107,867 70,245 68,148 70,790 184.59%
PBT 13,281 655 -16,874 -27,331 -9,418 -10,947 -9,576 -
Tax -9,496 -6,594 -3,149 -1,200 -175 -188 -1,457 248.51%
NP 3,785 -5,939 -20,023 -28,531 -9,593 -11,135 -11,033 -
-
NP to SH 3,785 -5,939 -20,023 -28,531 -9,593 -11,135 -11,033 -
-
Tax Rate 71.50% 1,006.72% - - - - - -
Total Cost 336,576 259,312 206,344 136,398 79,838 79,283 81,823 156.50%
-
Net Worth 186,087 188,749 205,163 196,956 61,464 62,524 68,882 93.85%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 44,035 35,944 29,379 - - - - -
Div Payout % 1,163.42% 0.00% 0.00% - - - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 186,087 188,749 205,163 196,956 61,464 62,524 68,882 93.85%
NOSH 820,679 820,679 820,679 820,679 106,000 106,000 106,000 290.87%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 1.11% -2.34% -10.75% -26.45% -13.66% -16.34% -15.59% -
ROE 2.03% -3.15% -9.76% -14.49% -15.61% -17.81% -16.02% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 42.07 30.87 22.70 13.14 66.29 64.31 66.80 -26.50%
EPS 0.47 -0.72 -2.44 -3.48 -9.05 -10.51 -10.41 -
DPS 5.38 4.38 3.58 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.23 0.25 0.24 0.58 0.59 0.65 -49.94%
Adjusted Per Share Value based on latest NOSH - 820,679
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 8.64 6.43 4.73 2.74 1.78 1.73 1.80 184.28%
EPS 0.10 -0.15 -0.51 -0.72 -0.24 -0.28 -0.28 -
DPS 1.12 0.91 0.75 0.00 0.00 0.00 0.00 -
NAPS 0.0472 0.0479 0.0521 0.05 0.0156 0.0159 0.0175 93.64%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.505 0.64 0.73 0.78 0.85 0.75 0.79 -
P/RPS 1.20 2.07 3.22 5.93 1.28 1.17 1.18 1.12%
P/EPS 107.95 -88.44 -29.92 -22.44 -9.39 -7.14 -7.59 -
EY 0.93 -1.13 -3.34 -4.46 -10.65 -14.01 -13.18 -
DY 10.65 6.84 4.90 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 2.78 2.92 3.25 1.47 1.27 1.22 48.09%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 19/05/20 25/02/20 18/11/19 19/08/19 27/05/19 25/02/19 23/11/18 -
Price 0.715 0.625 0.655 0.70 0.76 0.85 0.75 -
P/RPS 1.70 2.02 2.88 5.33 1.15 1.32 1.12 32.04%
P/EPS 152.84 -86.36 -26.85 -20.13 -8.40 -8.09 -7.20 -
EY 0.65 -1.16 -3.73 -4.97 -11.91 -12.36 -13.88 -
DY 7.52 7.01 5.47 0.00 0.00 0.00 0.00 -
P/NAPS 3.11 2.72 2.62 2.92 1.31 1.44 1.15 93.98%

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