[HEXTAR] YoY Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
02-Jun-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -125.43%
YoY- -195.36%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/03/15 31/12/13 CAGR
Revenue 70,312 61,924 55,132 66,288 112,092 118,532 91,216 -4.83%
PBT -268 -6,384 -14,264 -2,260 3,588 4,154 3,000 -
Tax -824 -876 -304 -204 -1,508 -1,570 -1,208 -7.02%
NP -1,092 -7,260 -14,568 -2,464 2,080 2,584 1,792 -
-
NP to SH -1,092 -7,260 -14,568 -2,464 2,080 2,584 1,792 -
-
Tax Rate - - - - 42.03% 37.79% 40.27% -
Total Cost 71,404 69,184 69,700 68,752 110,012 115,948 89,424 -4.19%
-
Net Worth 61,464 72,061 80,539 124,262 95,510 96,370 90,595 -7.12%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/03/15 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/03/15 31/12/13 CAGR
Net Worth 61,464 72,061 80,539 124,262 95,510 96,370 90,595 -7.12%
NOSH 106,000 106,000 106,000 106,206 106,122 105,901 99,555 1.20%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/03/15 31/12/13 CAGR
NP Margin -1.55% -11.72% -26.42% -3.72% 1.86% 2.18% 1.96% -
ROE -1.78% -10.07% -18.09% -1.98% 2.18% 2.68% 1.98% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/03/15 31/12/13 CAGR
RPS 66.35 58.43 52.02 62.41 105.63 111.93 91.62 -5.96%
EPS -1.04 -6.84 -13.76 -2.32 1.96 2.44 1.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.68 0.76 1.17 0.90 0.91 0.91 -8.22%
Adjusted Per Share Value based on latest NOSH - 106,206
31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/03/15 31/12/13 CAGR
RPS 1.80 1.58 1.41 1.70 2.87 3.03 2.33 -4.79%
EPS -0.03 -0.19 -0.37 -0.06 0.05 0.07 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0157 0.0184 0.0206 0.0318 0.0244 0.0246 0.0232 -7.16%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/03/15 31/12/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/12/14 31/03/15 31/12/13 -
Price 0.85 0.95 0.855 0.485 0.74 0.65 0.655 -
P/RPS 1.28 1.63 1.64 0.78 0.70 0.58 0.71 11.88%
P/EPS -82.49 -13.87 -6.22 -20.91 37.76 26.64 36.39 -
EY -1.21 -7.21 -16.08 -4.78 2.65 3.75 2.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.40 1.13 0.41 0.82 0.71 0.72 14.56%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/03/15 31/12/13 CAGR
Date 27/05/19 21/05/18 29/05/17 02/06/16 27/02/15 27/05/15 28/02/14 -
Price 0.76 0.94 1.07 0.485 0.69 0.565 0.735 -
P/RPS 1.15 1.61 2.06 0.78 0.65 0.50 0.80 7.15%
P/EPS -73.75 -13.72 -7.78 -20.91 35.20 23.16 40.83 -
EY -1.36 -7.29 -12.85 -4.78 2.84 4.32 2.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.38 1.41 0.41 0.77 0.62 0.81 9.59%

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