[HYTEXIN] YoY Cumulative Quarter Result on 30-Jun-2014 [#1]

Announcement Date
09-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- 92.06%
YoY- -71.43%
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 3,006 7,773 13,165 33,343 29,872 34,247 31,441 -32.36%
PBT -7,605 -4,403 -5,291 -6,624 -5,139 -3,952 -844 44.22%
Tax 57 0 0 0 -159 -276 -470 -
NP -7,548 -4,403 -5,291 -6,624 -5,298 -4,228 -1,314 33.80%
-
NP to SH -7,548 -4,403 -5,291 -6,624 -5,298 -4,228 -1,314 33.80%
-
Tax Rate - - - - - - - -
Total Cost 10,554 12,176 18,456 39,967 35,170 38,475 32,755 -17.19%
-
Net Worth -112,544 32,947 50,961 103,406 52,529 91,456 109,002 -
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth -112,544 32,947 50,961 103,406 52,529 91,456 109,002 -
NOSH 150,059 149,761 149,886 149,864 150,084 149,929 149,318 0.08%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin -251.10% -56.64% -40.19% -19.87% -17.74% -12.35% -4.18% -
ROE 0.00% -13.36% -10.38% -6.41% -10.09% -4.62% -1.21% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 2.00 5.19 8.78 22.25 19.90 22.84 21.06 -32.44%
EPS -5.03 -2.94 -3.53 -4.42 -3.53 -2.82 -0.88 33.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.75 0.22 0.34 0.69 0.35 0.61 0.73 -
Adjusted Per Share Value based on latest NOSH - 150,059
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 2.01 5.19 8.78 22.25 19.93 22.85 20.98 -32.34%
EPS -5.04 -2.94 -3.53 -4.42 -3.53 -2.82 -0.88 33.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.7509 0.2198 0.34 0.6899 0.3505 0.6102 0.7273 -
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.08 0.095 0.16 0.17 0.16 0.28 0.28 -
P/RPS 3.99 1.83 1.82 0.76 0.80 1.23 1.33 20.08%
P/EPS -1.59 -3.23 -4.53 -3.85 -4.53 -9.93 -31.82 -39.29%
EY -62.88 -30.95 -22.06 -26.00 -22.06 -10.07 -3.14 64.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.43 0.47 0.25 0.46 0.46 0.38 -
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 09/09/14 30/08/13 29/08/12 26/08/11 30/08/10 28/08/09 29/08/08 -
Price 0.08 0.085 0.12 0.17 0.13 0.20 0.26 -
P/RPS 3.99 1.64 1.37 0.76 0.65 0.88 1.23 21.65%
P/EPS -1.59 -2.89 -3.40 -3.85 -3.68 -7.09 -29.55 -38.54%
EY -62.88 -34.59 -29.42 -26.00 -27.15 -14.10 -3.38 62.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.39 0.35 0.25 0.37 0.33 0.36 -

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