[HEXTAR] YoY Annualized Quarter Result on 30-Jun-2011 [#3]

Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
30-Jun-2011 [#3]
Profit Trend
QoQ- 37.09%
YoY- 29.69%
View:
Show?
Annualized Quarter Result
30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 94,539 95,120 103,793 100,596 87,698 86,981 101,846 -1.18%
PBT 3,081 4,254 5,682 6,561 5,048 8,088 10,985 -18.39%
Tax -962 -1,046 -1,120 -1,738 -1,329 -1,636 -1,948 -10.66%
NP 2,119 3,208 4,562 4,822 3,718 6,452 9,037 -20.69%
-
NP to SH 2,119 3,208 4,562 4,822 3,718 6,452 9,037 -20.69%
-
Tax Rate 31.22% 24.59% 19.71% 26.49% 26.33% 20.23% 17.73% -
Total Cost 92,420 91,912 99,230 95,773 83,980 80,529 92,809 -0.06%
-
Net Worth 90,383 88,852 89,547 78,421 76,717 69,328 0 -
Dividend
30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 90,383 88,852 89,547 78,421 76,717 69,328 0 -
NOSH 100,426 99,834 79,953 80,022 79,914 70,028 12,278 39.93%
Ratio Analysis
30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 2.24% 3.37% 4.40% 4.79% 4.24% 7.42% 8.87% -
ROE 2.34% 3.61% 5.10% 6.15% 4.85% 9.31% 0.00% -
Per Share
30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 94.14 95.28 129.82 125.71 109.74 124.21 829.44 -29.38%
EPS 2.11 3.21 5.71 6.03 4.65 9.21 73.60 -43.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.89 1.12 0.98 0.96 0.99 0.00 -
Adjusted Per Share Value based on latest NOSH - 80,129
30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 7.20 7.24 7.90 7.66 6.68 6.62 7.76 -1.19%
EPS 0.16 0.24 0.35 0.37 0.28 0.49 0.69 -20.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0688 0.0677 0.0682 0.0597 0.0584 0.0528 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/09/14 28/06/13 29/06/12 30/06/11 30/06/10 - - -
Price 0.795 0.625 0.52 0.47 0.46 0.00 0.00 -
P/RPS 0.84 0.66 0.40 0.37 0.42 0.00 0.00 -
P/EPS 37.68 19.45 9.11 7.80 9.89 0.00 0.00 -
EY 2.65 5.14 10.97 12.82 10.12 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.70 0.46 0.48 0.48 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 01/12/14 28/08/13 29/08/12 24/08/11 27/08/10 11/09/09 - -
Price 0.75 0.615 0.64 0.45 0.60 0.00 0.00 -
P/RPS 0.80 0.65 0.49 0.36 0.55 0.00 0.00 -
P/EPS 35.55 19.14 11.21 7.47 12.89 0.00 0.00 -
EY 2.81 5.22 8.92 13.39 7.76 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.69 0.57 0.46 0.63 0.00 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