[HEXTAR] YoY Annualized Quarter Result on 30-Jun-2013 [#3]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Jun-2013 [#3]
Profit Trend
QoQ- 19.35%
YoY- -29.69%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 75,865 140,856 94,539 95,120 103,793 100,596 87,698 -2.28%
PBT -1,326 4,418 3,081 4,254 5,682 6,561 5,048 -
Tax 265 -1,664 -962 -1,046 -1,120 -1,738 -1,329 -
NP -1,061 2,754 2,119 3,208 4,562 4,822 3,718 -
-
NP to SH -1,061 2,754 2,119 3,208 4,562 4,822 3,718 -
-
Tax Rate - 37.66% 31.22% 24.59% 19.71% 26.49% 26.33% -
Total Cost 76,926 138,101 92,420 91,912 99,230 95,773 83,980 -1.39%
-
Net Worth 104,913 97,472 90,383 88,852 89,547 78,421 76,717 5.12%
Dividend
30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 104,913 97,472 90,383 88,852 89,547 78,421 76,717 5.12%
NOSH 106,000 105,948 100,426 99,834 79,953 80,022 79,914 4.61%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -1.40% 1.96% 2.24% 3.37% 4.40% 4.79% 4.24% -
ROE -1.01% 2.83% 2.34% 3.61% 5.10% 6.15% 4.85% -
Per Share
30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 71.59 132.95 94.14 95.28 129.82 125.71 109.74 -6.59%
EPS -1.00 2.60 2.11 3.21 5.71 6.03 4.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.92 0.90 0.89 1.12 0.98 0.96 0.49%
Adjusted Per Share Value based on latest NOSH - 100,188
30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 1.94 3.60 2.42 2.43 2.65 2.57 2.24 -2.27%
EPS -0.03 0.07 0.05 0.08 0.12 0.12 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0268 0.0249 0.0231 0.0227 0.0229 0.0201 0.0196 5.12%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/09/16 30/09/15 30/09/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.39 0.515 0.795 0.625 0.52 0.47 0.46 -
P/RPS 0.54 0.39 0.84 0.66 0.40 0.37 0.42 4.09%
P/EPS -38.94 19.81 37.68 19.45 9.11 7.80 9.89 -
EY -2.57 5.05 2.65 5.14 10.97 12.82 10.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.56 0.88 0.70 0.46 0.48 0.48 -3.26%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/11/16 30/11/15 01/12/14 28/08/13 29/08/12 24/08/11 27/08/10 -
Price 0.305 0.555 0.75 0.615 0.64 0.45 0.60 -
P/RPS 0.43 0.42 0.80 0.65 0.49 0.36 0.55 -3.85%
P/EPS -30.45 21.35 35.55 19.14 11.21 7.47 12.89 -
EY -3.28 4.68 2.81 5.22 8.92 13.39 7.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.60 0.83 0.69 0.57 0.46 0.63 -10.71%

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