[HEXTECH] YoY Cumulative Quarter Result on 30-Sep-2021 [#2]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
23-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 129.91%
YoY- -71.87%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 94,928 101,496 62,211 38,027 21,149 59,544 61,683 7.44%
PBT -7,769 -1,472 5,441 1,005 2,310 5,497 7,676 -
Tax -777 -658 -987 -490 -722 -1,610 -1,754 -12.67%
NP -8,546 -2,130 4,454 515 1,588 3,887 5,922 -
-
NP to SH -8,592 -1,954 4,615 515 1,831 3,903 5,925 -
-
Tax Rate - - 18.14% 48.76% 31.26% 29.29% 22.85% -
Total Cost 103,474 103,626 57,757 37,512 19,561 55,657 55,761 10.84%
-
Net Worth 107,399 122,216 123,503 159,129 160,047 136,807 144,427 -4.81%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - 51,459 - 20,323 202 - -
Div Payout % - - 1,115.05% - 1,109.97% 5.19% - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 107,399 122,216 123,503 159,129 160,047 136,807 144,427 -4.81%
NOSH 2,147,999 128,649 128,649 128,649 127,356 126,998 123,761 60.83%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin -9.00% -2.10% 7.16% 1.35% 7.51% 6.53% 9.60% -
ROE -8.00% -1.60% 3.74% 0.32% 1.14% 2.85% 4.10% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 4.42 78.89 48.36 29.63 16.65 47.01 49.97 -33.22%
EPS -0.40 -1.50 3.60 0.40 1.40 3.10 4.80 -
DPS 0.00 0.00 40.00 0.00 16.00 0.16 0.00 -
NAPS 0.05 0.95 0.96 1.24 1.26 1.08 1.17 -40.84%
Adjusted Per Share Value based on latest NOSH - 128,649
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 5.23 5.59 3.43 2.10 1.17 3.28 3.40 7.43%
EPS -0.47 -0.11 0.25 0.03 0.10 0.22 0.33 -
DPS 0.00 0.00 2.84 0.00 1.12 0.01 0.00 -
NAPS 0.0592 0.0674 0.0681 0.0877 0.0882 0.0754 0.0796 -4.81%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 1.08 24.84 4.80 1.73 0.67 0.705 0.58 -
P/RPS 24.44 31.49 9.93 5.84 4.02 1.50 1.16 66.11%
P/EPS -270.00 -1,635.44 133.81 431.09 46.48 22.88 12.08 -
EY -0.37 -0.06 0.75 0.23 2.15 4.37 8.28 -
DY 0.00 0.00 8.33 0.00 23.88 0.23 0.00 -
P/NAPS 21.60 26.15 5.00 1.40 0.53 0.65 0.50 87.21%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 26/11/24 28/11/23 29/11/22 23/11/21 27/11/20 25/11/19 26/11/18 -
Price 1.03 23.30 13.20 2.20 0.695 0.71 0.63 -
P/RPS 23.31 29.53 27.30 7.42 4.17 1.51 1.26 62.55%
P/EPS -257.50 -1,534.04 367.97 548.21 48.21 23.04 13.13 -
EY -0.39 -0.07 0.27 0.18 2.07 4.34 7.62 -
DY 0.00 0.00 3.03 0.00 23.02 0.23 0.00 -
P/NAPS 20.60 24.53 13.75 1.77 0.55 0.66 0.54 83.37%

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