[HEXCAP] YoY Quarter Result on 31-Dec-2006 [#3]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
13-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- -44.54%
YoY- -80.02%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 36,168 17,982 12,035 10,184 15,353 21,742 13,946 17.19%
PBT 5,471 2,684 2,368 1,169 3,565 8,505 2,887 11.23%
Tax -1,144 -362 -621 -333 -1,142 -3,189 71 -
NP 4,327 2,322 1,747 836 2,423 5,316 2,958 6.53%
-
NP to SH 3,057 1,932 1,202 543 2,718 5,316 2,958 0.54%
-
Tax Rate 20.91% 13.49% 26.22% 28.49% 32.03% 37.50% -2.46% -
Total Cost 31,841 15,660 10,288 9,348 12,930 16,426 10,988 19.38%
-
Net Worth 71,059 68,521 66,975 64,022 80,702 53,289 48,940 6.40%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 1,934 - - - - 6,881 - -
Div Payout % 63.29% - - - - 129.45% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 71,059 68,521 66,975 64,022 80,702 53,289 48,940 6.40%
NOSH 128,987 128,800 129,247 129,285 128,815 86,019 21,559 34.70%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 11.96% 12.91% 14.52% 8.21% 15.78% 24.45% 21.21% -
ROE 4.30% 2.82% 1.79% 0.85% 3.37% 9.98% 6.04% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 28.04 13.96 9.31 7.88 11.92 25.28 64.69 -12.99%
EPS 2.37 1.50 0.93 0.42 2.11 6.18 13.72 -25.35%
DPS 1.50 0.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 0.5509 0.532 0.5182 0.4952 0.6265 0.6195 2.27 -21.00%
Adjusted Per Share Value based on latest NOSH - 129,285
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 8.09 4.02 2.69 2.28 3.43 4.86 3.12 17.19%
EPS 0.68 0.43 0.27 0.12 0.61 1.19 0.66 0.49%
DPS 0.43 0.00 0.00 0.00 0.00 1.54 0.00 -
NAPS 0.159 0.1533 0.1498 0.1432 0.1806 0.1192 0.1095 6.40%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.76 0.31 0.41 0.44 0.76 1.46 2.85 -
P/RPS 2.71 2.22 4.40 5.59 6.38 5.78 4.41 -7.78%
P/EPS 32.07 20.67 44.09 104.76 36.02 23.62 20.77 7.50%
EY 3.12 4.84 2.27 0.95 2.78 4.23 4.81 -6.95%
DY 1.97 0.00 0.00 0.00 0.00 5.48 0.00 -
P/NAPS 1.38 0.58 0.79 0.89 1.21 2.36 1.26 1.52%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 20/02/09 26/02/08 13/02/07 17/03/06 25/02/05 27/02/04 -
Price 0.78 0.31 0.35 0.43 0.77 1.49 2.27 -
P/RPS 2.78 2.22 3.76 5.46 6.46 5.89 3.51 -3.80%
P/EPS 32.91 20.67 37.63 102.38 36.49 24.11 16.55 12.12%
EY 3.04 4.84 2.66 0.98 2.74 4.15 6.04 -10.80%
DY 1.92 0.00 0.00 0.00 0.00 5.37 0.00 -
P/NAPS 1.42 0.58 0.68 0.87 1.23 2.41 1.00 6.01%

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