[HEXCAP] YoY Annualized Quarter Result on 31-Dec-2004 [#3]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 6.4%
YoY- 56.34%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 48,918 44,608 81,376 87,865 68,769 -8.15%
PBT 7,129 3,929 22,698 32,154 20,548 -23.23%
Tax -1,873 -1,425 -6,584 -13,174 -8,408 -31.28%
NP 5,256 2,504 16,114 18,980 12,140 -18.87%
-
NP to SH 3,685 1,296 14,110 18,980 12,140 -25.75%
-
Tax Rate 26.27% 36.27% 29.01% 40.97% 40.92% -
Total Cost 43,662 42,104 65,261 68,885 56,629 -6.29%
-
Net Worth 66,930 64,177 80,856 53,284 48,953 8.12%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - 9,174 - -
Div Payout % - - - 48.34% - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 66,930 64,177 80,856 53,284 48,953 8.12%
NOSH 129,158 129,600 129,060 86,012 21,565 56.39%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 10.74% 5.61% 19.80% 21.60% 17.65% -
ROE 5.51% 2.02% 17.45% 35.62% 24.80% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 37.87 34.42 63.05 102.15 318.88 -41.27%
EPS 2.85 1.00 10.93 22.07 56.29 -52.54%
DPS 0.00 0.00 0.00 10.67 0.00 -
NAPS 0.5182 0.4952 0.6265 0.6195 2.27 -30.86%
Adjusted Per Share Value based on latest NOSH - 86,019
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 10.94 9.98 18.21 19.66 15.39 -8.17%
EPS 0.82 0.29 3.16 4.25 2.72 -25.88%
DPS 0.00 0.00 0.00 2.05 0.00 -
NAPS 0.1497 0.1436 0.1809 0.1192 0.1095 8.12%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.41 0.44 0.76 1.46 2.85 -
P/RPS 1.08 1.28 1.21 1.43 0.89 4.95%
P/EPS 14.37 44.00 6.95 6.62 5.06 29.79%
EY 6.96 2.27 14.39 15.11 19.75 -22.93%
DY 0.00 0.00 0.00 7.31 0.00 -
P/NAPS 0.79 0.89 1.21 2.36 1.26 -11.00%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 26/02/08 13/02/07 17/03/06 25/02/05 27/02/04 -
Price 0.35 0.43 0.77 1.49 2.27 -
P/RPS 0.92 1.25 1.22 1.46 0.71 6.68%
P/EPS 12.27 43.00 7.04 6.75 4.03 32.06%
EY 8.15 2.33 14.20 14.81 24.80 -24.27%
DY 0.00 0.00 0.00 7.16 0.00 -
P/NAPS 0.68 0.87 1.23 2.41 1.00 -9.18%

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