[HEXTECH] YoY Annualized Quarter Result on 30-Jun-2010 [#1]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- 395.29%
YoY- -43.09%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 127,176 112,216 101,816 93,808 115,812 148,856 120,508 0.90%
PBT 33,328 16,428 12,916 7,936 12,532 20,872 21,508 7.56%
Tax -4,224 -936 -1,260 -664 -976 -1,764 -1,764 15.65%
NP 29,104 15,492 11,656 7,272 11,556 19,108 19,744 6.67%
-
NP to SH 29,024 15,416 9,300 6,576 11,556 19,108 19,744 6.62%
-
Tax Rate 12.67% 5.70% 9.76% 8.37% 7.79% 8.45% 8.20% -
Total Cost 98,072 96,724 90,160 86,536 104,256 129,748 100,764 -0.44%
-
Net Worth 94,591 79,241 93,479 93,599 100,695 97,220 74,711 4.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 94,591 79,241 93,479 93,599 100,695 97,220 74,711 4.00%
NOSH 119,735 120,062 119,845 119,999 119,875 120,025 27,981 27.38%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 22.88% 13.81% 11.45% 7.75% 9.98% 12.84% 16.38% -
ROE 30.68% 19.45% 9.95% 7.03% 11.48% 19.65% 26.43% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 106.21 93.46 84.96 78.17 96.61 124.02 430.66 -20.79%
EPS 24.24 12.84 7.76 5.48 9.64 15.92 70.56 -16.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.66 0.78 0.78 0.84 0.81 2.67 -18.35%
Adjusted Per Share Value based on latest NOSH - 119,999
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 6.18 5.45 4.95 4.56 5.63 7.23 5.85 0.91%
EPS 1.41 0.75 0.45 0.32 0.56 0.93 0.96 6.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.046 0.0385 0.0454 0.0455 0.0489 0.0472 0.0363 4.02%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 - -
Price 0.545 0.38 0.34 0.53 0.56 0.73 0.00 -
P/RPS 0.51 0.41 0.40 0.68 0.58 0.59 0.00 -
P/EPS 2.25 2.96 4.38 9.67 5.81 4.59 0.00 -
EY 44.48 33.79 22.82 10.34 17.21 21.81 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.58 0.44 0.68 0.67 0.90 0.00 -
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 27/08/13 28/08/12 23/08/11 25/08/10 26/08/09 29/08/08 28/08/07 -
Price 0.565 0.38 0.37 0.51 0.69 0.80 0.00 -
P/RPS 0.53 0.41 0.44 0.65 0.71 0.65 0.00 -
P/EPS 2.33 2.96 4.77 9.31 7.16 5.03 0.00 -
EY 42.90 33.79 20.97 10.75 13.97 19.90 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.58 0.47 0.65 0.82 0.99 0.00 -

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