[HEXTECH] YoY Annualized Quarter Result on 31-Mar-2010 [#4]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -138.93%
YoY- -117.56%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 102,395 102,747 91,953 110,639 108,043 123,993 0 -
PBT 13,161 -11,009 7,087 -68 13,727 19,791 0 -
Tax -1,079 -3,274 -1,575 -1,485 -1,045 -1,717 0 -
NP 12,082 -14,283 5,512 -1,553 12,682 18,074 0 -
-
NP to SH 11,995 -16,223 3,863 -2,227 12,682 18,074 0 -
-
Tax Rate 8.20% - 22.22% - 7.61% 8.68% - -
Total Cost 90,313 117,030 86,441 112,192 95,361 105,919 0 -
-
Net Worth 87,214 75,520 91,223 90,995 97,184 88,586 0 -
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - 3,591 7,198 5,752 - -
Div Payout % - - - 0.00% 56.76% 31.83% - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 87,214 75,520 91,223 90,995 97,184 88,586 0 -
NOSH 119,472 119,873 120,031 119,731 119,981 115,047 0 -
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 11.80% -13.90% 5.99% -1.40% 11.74% 14.58% 0.00% -
ROE 13.75% -21.48% 4.23% -2.45% 13.05% 20.40% 0.00% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 85.71 85.71 76.61 92.41 90.05 107.78 0.00 -
EPS 10.04 -13.43 3.22 -1.86 10.57 15.71 0.00 -
DPS 0.00 0.00 0.00 3.00 6.00 5.00 0.00 -
NAPS 0.73 0.63 0.76 0.76 0.81 0.77 2.49 -18.47%
Adjusted Per Share Value based on latest NOSH - 120,036
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 5.64 5.66 5.07 6.10 5.95 6.83 0.00 -
EPS 0.66 -0.89 0.21 -0.12 0.70 1.00 0.00 -
DPS 0.00 0.00 0.00 0.20 0.40 0.32 0.00 -
NAPS 0.0481 0.0416 0.0503 0.0501 0.0536 0.0488 2.49 -48.16%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 - -
Price 0.41 0.41 0.45 0.56 0.46 0.85 0.00 -
P/RPS 0.48 0.48 0.59 0.61 0.51 0.79 0.00 -
P/EPS 4.08 -3.03 13.98 -30.11 4.35 5.41 0.00 -
EY 24.49 -33.01 7.15 -3.32 22.98 18.48 0.00 -
DY 0.00 0.00 0.00 5.36 13.04 5.88 0.00 -
P/NAPS 0.56 0.65 0.59 0.74 0.57 1.10 0.00 -
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/05/13 25/05/12 25/05/11 25/05/10 22/05/09 22/05/08 - -
Price 0.50 0.42 0.41 0.54 0.82 0.82 0.00 -
P/RPS 0.58 0.49 0.54 0.58 0.91 0.76 0.00 -
P/EPS 4.98 -3.10 12.74 -29.03 7.76 5.22 0.00 -
EY 20.08 -32.22 7.85 -3.44 12.89 19.16 0.00 -
DY 0.00 0.00 0.00 5.56 7.32 6.10 0.00 -
P/NAPS 0.68 0.67 0.54 0.71 1.01 1.06 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