[HEXTAR] YoY Cumulative Quarter Result on 31-Dec-2014 [#1]

Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
31-Dec-2014 [#1]
Profit Trend
QoQ- -75.46%
YoY- 16.07%
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 15,481 13,783 16,572 28,023 22,804 21,977 25,113 -7.44%
PBT -1,596 -3,566 -565 897 750 934 1,585 -
Tax -219 -76 -51 -377 -302 -202 -476 -11.67%
NP -1,815 -3,642 -616 520 448 732 1,109 -
-
NP to SH -1,815 -3,642 -616 520 448 732 1,109 -
-
Tax Rate - - - 42.03% 40.27% 21.63% 30.03% -
Total Cost 17,296 17,425 17,188 27,503 22,356 21,245 24,004 -5.10%
-
Net Worth 72,061 80,539 124,262 95,510 90,595 91,249 80,582 -1.77%
Dividend
31/03/18 31/03/17 31/03/16 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 72,061 80,539 124,262 95,510 90,595 91,249 80,582 -1.77%
NOSH 106,000 106,000 106,206 106,122 99,555 100,273 79,784 4.64%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -11.72% -26.42% -3.72% 1.86% 1.96% 3.33% 4.42% -
ROE -2.52% -4.52% -0.50% 0.54% 0.49% 0.80% 1.38% -
Per Share
31/03/18 31/03/17 31/03/16 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 14.61 13.01 15.60 26.41 22.91 21.92 31.48 -11.55%
EPS -1.71 -3.44 -0.58 0.49 0.45 0.73 1.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.76 1.17 0.90 0.91 0.91 1.01 -6.13%
Adjusted Per Share Value based on latest NOSH - 106,122
31/03/18 31/03/17 31/03/16 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 1.18 1.05 1.26 2.13 1.74 1.67 1.91 -7.41%
EPS -0.14 -0.28 -0.05 0.04 0.03 0.06 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0549 0.0613 0.0946 0.0727 0.069 0.0695 0.0614 -1.77%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 30/03/18 31/03/17 31/03/16 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.95 0.855 0.485 0.74 0.655 0.62 0.53 -
P/RPS 6.50 6.57 3.11 2.80 2.86 2.83 1.68 24.16%
P/EPS -55.47 -24.88 -83.62 151.02 145.56 84.93 38.13 -
EY -1.80 -4.02 -1.20 0.66 0.69 1.18 2.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.13 0.41 0.82 0.72 0.68 0.52 17.16%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 21/05/18 29/05/17 02/06/16 27/02/15 28/02/14 28/02/13 28/02/12 -
Price 0.94 1.07 0.485 0.69 0.735 0.60 0.54 -
P/RPS 6.43 8.23 3.11 2.61 3.21 2.74 1.72 23.48%
P/EPS -54.88 -31.13 -83.62 140.82 163.33 82.19 38.85 -
EY -1.82 -3.21 -1.20 0.71 0.61 1.22 2.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.41 0.41 0.77 0.81 0.66 0.53 16.53%

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