[HEXCAP] YoY Annualized Quarter Result on 30-Jun-2006 [#1]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
02-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- -120.25%
YoY- -122.79%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 104,776 47,636 39,352 28,132 73,676 72,116 7.75%
PBT 20,652 7,632 1,056 -1,204 20,472 21,560 -0.85%
Tax -5,336 -2,124 -284 -104 -5,544 -8,812 -9.54%
NP 15,316 5,508 772 -1,308 14,928 12,748 3.73%
-
NP to SH 11,380 4,000 508 -2,200 9,652 12,748 -2.24%
-
Tax Rate 25.84% 27.83% 26.89% - 27.08% 40.87% -
Total Cost 89,460 42,128 38,580 29,440 58,748 59,368 8.54%
-
Net Worth 69,721 66,333 63,220 61,830 58,660 49,050 7.28%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 6,436 - - - - - -
Div Payout % 56.56% - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 69,721 66,333 63,220 61,830 58,660 49,050 7.28%
NOSH 128,733 128,205 126,999 127,906 129,037 85,902 8.42%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 14.62% 11.56% 1.96% -4.65% 20.26% 17.68% -
ROE 16.32% 6.03% 0.80% -3.56% 16.45% 25.99% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 81.39 37.16 30.99 21.99 57.10 83.95 -0.61%
EPS 8.84 3.12 0.40 -1.72 7.48 14.84 -9.83%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5416 0.5174 0.4978 0.4834 0.4546 0.571 -1.05%
Adjusted Per Share Value based on latest NOSH - 127,906
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 23.44 10.66 8.80 6.29 16.48 16.13 7.75%
EPS 2.55 0.89 0.11 -0.49 2.16 2.85 -2.19%
DPS 1.44 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.156 0.1484 0.1414 0.1383 0.1312 0.1097 7.29%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.69 0.36 0.41 0.63 1.01 1.34 -
P/RPS 0.85 0.97 1.32 2.86 1.77 1.60 -11.87%
P/EPS 7.81 11.54 102.50 -36.63 13.50 9.03 -2.85%
EY 12.81 8.67 0.98 -2.73 7.41 11.07 2.96%
DY 7.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 0.70 0.82 1.30 2.22 2.35 -11.57%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 31/07/09 22/07/08 27/07/07 02/08/06 02/08/05 06/08/04 -
Price 0.71 0.40 0.44 0.57 1.02 1.37 -
P/RPS 0.87 1.08 1.42 2.59 1.79 1.63 -11.79%
P/EPS 8.03 12.82 110.00 -33.14 13.64 9.23 -2.74%
EY 12.45 7.80 0.91 -3.02 7.33 10.83 2.82%
DY 7.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 0.77 0.88 1.18 2.24 2.40 -11.39%

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