[HEXTECH] YoY Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -13.75%
YoY- -62.35%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 107,296 102,894 93,542 115,654 120,460 123,713 0 -
PBT 12,710 -13,292 9,957 7,562 16,608 21,272 0 -
Tax -961 -2,104 -1,077 -1,053 -1,414 -1,705 0 -
NP 11,749 -15,396 8,880 6,509 15,193 19,566 0 -
-
NP to SH 11,646 -17,994 6,764 5,720 15,193 19,566 0 -
-
Tax Rate 7.56% - 10.82% 13.92% 8.51% 8.02% - -
Total Cost 95,546 118,290 84,662 109,145 105,266 104,146 0 -
-
Net Worth 84,956 77,976 92,345 98,262 99,556 94,800 0 -
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - 4,797 - - -
Div Payout % - - - - 31.58% - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 84,956 77,976 92,345 98,262 99,556 94,800 0 -
NOSH 119,657 119,964 119,929 119,832 119,947 126,998 0 -
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 10.95% -14.96% 9.49% 5.63% 12.61% 15.82% 0.00% -
ROE 13.71% -23.08% 7.32% 5.82% 15.26% 20.64% 0.00% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 89.67 85.77 78.00 96.51 100.43 103.09 0.00 -
EPS 9.73 -15.00 5.64 4.77 12.67 17.25 0.00 -
DPS 0.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.71 0.65 0.77 0.82 0.83 0.79 0.00 -
Adjusted Per Share Value based on latest NOSH - 120,370
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 5.21 5.00 4.54 5.62 5.85 6.01 0.00 -
EPS 0.57 -0.87 0.33 0.28 0.74 0.95 0.00 -
DPS 0.00 0.00 0.00 0.00 0.23 0.00 0.00 -
NAPS 0.0413 0.0379 0.0449 0.0477 0.0484 0.0461 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 - -
Price 0.40 0.41 0.40 0.57 0.44 1.17 0.00 -
P/RPS 0.45 0.48 0.51 0.59 0.44 1.13 0.00 -
P/EPS 4.11 -2.73 7.09 11.94 3.47 7.18 0.00 -
EY 24.33 -36.59 14.10 8.37 28.79 13.94 0.00 -
DY 0.00 0.00 0.00 0.00 9.09 0.00 0.00 -
P/NAPS 0.56 0.63 0.52 0.70 0.53 1.48 0.00 -
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 27/02/12 22/02/11 25/02/10 25/02/09 27/02/08 - -
Price 0.395 0.38 0.43 0.54 0.46 0.93 0.00 -
P/RPS 0.44 0.44 0.55 0.56 0.46 0.90 0.00 -
P/EPS 4.06 -2.53 7.62 11.31 3.63 5.70 0.00 -
EY 24.64 -39.47 13.12 8.84 27.54 17.53 0.00 -
DY 0.00 0.00 0.00 0.00 8.70 0.00 0.00 -
P/NAPS 0.56 0.58 0.56 0.66 0.55 1.18 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