[HEXCAP] YoY Cumulative Quarter Result on 31-Mar-2004 [#4]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 16.13%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 66,509 67,795 78,291 58,084 4.61%
PBT 4,532 18,222 26,751 17,369 -36.09%
Tax -1,147 -7,356 -9,554 -6,795 -44.73%
NP 3,385 10,866 17,197 10,574 -31.59%
-
NP to SH 2,143 10,866 17,197 10,574 -41.26%
-
Tax Rate 25.31% 40.37% 35.71% 39.12% -
Total Cost 63,124 56,929 61,094 47,510 9.93%
-
Net Worth 64,135 75,532 45,827 35,798 21.45%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 968 4,194 6,880 3,419 -34.33%
Div Payout % 45.18% 38.60% 40.01% 32.34% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 64,135 75,532 45,827 35,798 21.45%
NOSH 129,096 129,049 86,011 67,051 24.40%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 5.09% 16.03% 21.97% 18.20% -
ROE 3.34% 14.39% 37.53% 29.54% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 51.52 52.53 91.02 86.63 -15.90%
EPS 1.66 8.42 13.33 15.77 -52.78%
DPS 0.75 3.25 8.00 5.10 -47.21%
NAPS 0.4968 0.5853 0.5328 0.5339 -2.37%
Adjusted Per Share Value based on latest NOSH - 67,077
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 14.88 15.17 17.52 13.00 4.60%
EPS 0.48 2.43 3.85 2.37 -41.27%
DPS 0.22 0.94 1.54 0.77 -34.13%
NAPS 0.1435 0.169 0.1025 0.0801 21.45%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.47 0.80 1.37 1.99 -
P/RPS 0.91 1.52 1.51 2.30 -26.58%
P/EPS 28.31 9.50 6.85 12.62 30.90%
EY 3.53 10.53 14.59 7.92 -23.61%
DY 1.60 4.06 5.84 2.56 -14.50%
P/NAPS 0.95 1.37 2.57 3.73 -36.61%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 18/05/07 24/05/06 30/05/05 28/05/04 -
Price 0.44 0.72 0.89 1.42 -
P/RPS 0.85 1.37 0.98 1.64 -19.67%
P/EPS 26.51 8.55 4.45 9.00 43.34%
EY 3.77 11.69 22.46 11.11 -30.25%
DY 1.70 4.51 8.99 3.59 -22.05%
P/NAPS 0.89 1.23 1.67 2.66 -30.57%

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