[HEXZA] YoY Annualized Quarter Result on 31-Mar-2009 [#3]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 59.12%
YoY- -81.28%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/10/04 CAGR
Revenue 148,293 150,268 160,616 174,696 169,605 171,961 132,246 1.55%
PBT 9,004 13,654 24,573 6,216 28,617 18,982 10,993 -2.65%
Tax -2,210 -3,293 -5,217 -2,172 -5,061 -3,393 -3,453 -5.83%
NP 6,793 10,361 19,356 4,044 23,556 15,588 7,540 -1.39%
-
NP to SH 5,961 9,034 18,070 4,188 22,374 14,797 7,540 -3.11%
-
Tax Rate 24.54% 24.12% 21.23% 34.94% 17.69% 17.87% 31.41% -
Total Cost 141,500 139,906 141,260 170,652 146,049 156,372 124,706 1.71%
-
Net Worth 202,383 205,272 191,336 150,437 176,987 155,553 128,522 6.31%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/10/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/10/04 CAGR
Net Worth 202,383 205,272 191,336 150,437 176,987 155,553 128,522 6.31%
NOSH 200,380 199,294 199,308 165,315 131,101 128,556 128,522 6.16%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/10/04 CAGR
NP Margin 4.58% 6.90% 12.05% 2.31% 13.89% 9.07% 5.70% -
ROE 2.95% 4.40% 9.44% 2.78% 12.64% 9.51% 5.87% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/10/04 CAGR
RPS 74.01 75.40 80.59 105.67 129.37 133.76 102.90 -4.34%
EPS 2.93 4.53 9.07 2.53 17.07 11.51 5.87 -8.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.03 0.96 0.91 1.35 1.21 1.00 0.13%
Adjusted Per Share Value based on latest NOSH - 202,777
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/10/04 CAGR
RPS 74.01 74.99 80.16 87.18 84.64 85.82 66.00 1.55%
EPS 2.93 4.51 9.02 2.09 11.17 7.38 3.76 -3.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.0244 0.9549 0.7508 0.8833 0.7763 0.6414 6.31%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/10/04 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 29/10/04 -
Price 0.61 0.62 0.58 0.37 0.62 0.67 0.47 -
P/RPS 0.82 0.82 0.72 0.35 0.48 0.00 0.46 8.10%
P/EPS 20.50 13.68 6.40 14.61 3.63 0.00 8.01 13.50%
EY 4.88 7.31 15.63 6.85 27.53 0.00 12.48 -11.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.60 0.60 0.41 0.46 0.67 0.47 3.34%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/10/04 CAGR
Date 22/05/12 26/05/11 18/05/10 29/05/09 30/05/08 04/05/07 30/12/04 -
Price 0.58 0.68 0.56 0.41 0.69 0.69 0.53 -
P/RPS 0.78 0.90 0.69 0.39 0.53 0.00 0.52 5.61%
P/EPS 19.50 15.00 6.18 16.18 4.04 0.00 9.03 10.93%
EY 5.13 6.67 16.19 6.18 24.73 0.00 11.07 -9.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.66 0.58 0.45 0.51 0.69 0.53 0.98%

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