[HEXTAR] YoY Cumulative Quarter Result on 31-Dec-2012 [#1]

Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Dec-2012 [#1]
Profit Trend
QoQ- -83.35%
YoY- -33.99%
View:
Show?
Cumulative Result
31/03/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 59,266 28,023 22,804 21,977 25,113 24,254 22,944 19.81%
PBT 2,077 897 750 934 1,585 1,461 1,399 7.81%
Tax -785 -377 -302 -202 -476 -472 -362 15.88%
NP 1,292 520 448 732 1,109 989 1,037 4.27%
-
NP to SH 1,292 520 448 732 1,109 989 1,037 4.27%
-
Tax Rate 37.79% 42.03% 40.27% 21.63% 30.03% 32.31% 25.88% -
Total Cost 57,974 27,503 22,356 21,245 24,004 23,265 21,907 20.36%
-
Net Worth 96,370 95,510 90,595 91,249 80,582 78,162 77,376 4.27%
Dividend
31/03/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 96,370 95,510 90,595 91,249 80,582 78,162 77,376 4.27%
NOSH 105,901 106,122 99,555 100,273 79,784 79,758 79,769 5.54%
Ratio Analysis
31/03/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 2.18% 1.86% 1.96% 3.33% 4.42% 4.08% 4.52% -
ROE 1.34% 0.54% 0.49% 0.80% 1.38% 1.27% 1.34% -
Per Share
31/03/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 55.96 26.41 22.91 21.92 31.48 30.41 28.76 13.51%
EPS 1.22 0.49 0.45 0.73 1.39 1.24 1.30 -1.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.90 0.91 0.91 1.01 0.98 0.97 -1.20%
Adjusted Per Share Value based on latest NOSH - 100,273
31/03/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 4.51 2.13 1.74 1.67 1.91 1.85 1.75 19.76%
EPS 0.10 0.04 0.03 0.06 0.08 0.08 0.08 4.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0734 0.0727 0.069 0.0695 0.0614 0.0595 0.0589 4.28%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/03/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.65 0.74 0.655 0.62 0.53 0.48 0.67 -
P/RPS 1.16 2.80 2.86 2.83 1.68 1.58 2.33 -12.44%
P/EPS 53.28 151.02 145.56 84.93 38.13 38.71 51.54 0.63%
EY 1.88 0.66 0.69 1.18 2.62 2.58 1.94 -0.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.82 0.72 0.68 0.52 0.49 0.69 0.54%
Price Multiplier on Announcement Date
31/03/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 27/05/15 27/02/15 28/02/14 28/02/13 28/02/12 28/02/11 22/02/10 -
Price 0.565 0.69 0.735 0.60 0.54 0.59 0.64 -
P/RPS 1.01 2.61 3.21 2.74 1.72 1.94 2.23 -14.00%
P/EPS 46.31 140.82 163.33 82.19 38.85 47.58 49.23 -1.15%
EY 2.16 0.71 0.61 1.22 2.57 2.10 2.03 1.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.77 0.81 0.66 0.53 0.60 0.66 -1.18%

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