[HEXTAR] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 51.0%
YoY- -138.53%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 CAGR
Revenue 339,350 69,913 67,578 75,865 140,856 94,539 95,120 22.54%
PBT 672 -5,461 -8,064 -1,326 4,418 3,081 4,254 -25.54%
Tax -7,800 -965 -189 265 -1,664 -962 -1,046 37.88%
NP -7,128 -6,426 -8,253 -1,061 2,754 2,119 3,208 -
-
NP to SH -7,128 -6,426 -8,253 -1,061 2,754 2,119 3,208 -
-
Tax Rate 1,160.71% - - - 37.66% 31.22% 24.59% -
Total Cost 346,478 76,339 75,831 76,926 138,101 92,420 91,912 23.63%
-
Net Worth 205,163 68,882 77,360 104,913 97,472 90,383 88,852 14.31%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 CAGR
Div 39,172 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 CAGR
Net Worth 205,163 68,882 77,360 104,913 97,472 90,383 88,852 14.31%
NOSH 820,679 106,000 106,000 106,000 105,948 100,426 99,834 40.04%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 CAGR
NP Margin -2.10% -9.19% -12.21% -1.40% 1.96% 2.24% 3.37% -
ROE -3.47% -9.33% -10.67% -1.01% 2.83% 2.34% 3.61% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 CAGR
RPS 41.35 65.97 63.77 71.59 132.95 94.14 95.28 -12.49%
EPS -0.87 -6.07 -7.79 -1.00 2.60 2.11 3.21 -
DPS 4.77 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.65 0.73 0.99 0.92 0.90 0.89 -18.37%
Adjusted Per Share Value based on latest NOSH - 106,000
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 CAGR
RPS 8.61 1.77 1.72 1.93 3.58 2.40 2.41 22.57%
EPS -0.18 -0.16 -0.21 -0.03 0.07 0.05 0.08 -
DPS 0.99 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0521 0.0175 0.0196 0.0266 0.0247 0.0229 0.0226 14.28%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 28/06/13 -
Price 0.73 0.79 0.845 0.39 0.515 0.795 0.625 -
P/RPS 1.77 1.20 1.33 0.54 0.39 0.84 0.66 17.08%
P/EPS -84.05 -13.03 -10.85 -38.94 19.81 37.68 19.45 -
EY -1.19 -7.68 -9.22 -2.57 5.05 2.65 5.14 -
DY 6.54 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.92 1.22 1.16 0.39 0.56 0.88 0.70 25.65%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/06/13 CAGR
Date 18/11/19 23/11/18 20/11/17 29/11/16 30/11/15 01/12/14 28/08/13 -
Price 0.655 0.75 0.855 0.305 0.555 0.75 0.615 -
P/RPS 1.58 1.14 1.34 0.43 0.42 0.80 0.65 15.25%
P/EPS -75.41 -12.37 -10.98 -30.45 21.35 35.55 19.14 -
EY -1.33 -8.09 -9.11 -3.28 4.68 2.81 5.22 -
DY 7.29 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.62 1.15 1.17 0.31 0.60 0.83 0.69 23.77%

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