[HEXCAP] YoY Quarter Result on 31-Dec-2019 [#3]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 29.58%
YoY- 65.86%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Quarter Result
30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 67,436 19,441 18,795 10,725 16,952 27,481 21,103 19.57%
PBT -725 743 -1,959 -599 -1,915 609 930 -
Tax -1,819 -210 -57 -98 40 -501 -424 25.11%
NP -2,544 533 -2,016 -697 -1,875 108 506 -
-
NP to SH -2,862 210 -1,436 -438 -1,283 586 1,283 -
-
Tax Rate - 28.26% - - - 82.27% 45.59% -
Total Cost 69,980 18,908 20,811 11,422 18,827 27,373 20,597 20.70%
-
Net Worth 245,774 138,017 78,786 86,687 89,235 83,608 87,445 17.23%
Dividend
30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 245,774 138,017 78,786 86,687 89,235 83,608 87,445 17.23%
NOSH 384,022 255,587 161,250 161,250 161,250 161,250 161,250 14.28%
Ratio Analysis
30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin -3.77% 2.74% -10.73% -6.50% -11.06% 0.39% 2.40% -
ROE -1.16% 0.15% -1.82% -0.51% -1.44% 0.70% 1.47% -
Per Share
30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 17.56 7.61 11.66 6.65 10.51 17.04 13.09 4.62%
EPS -0.75 0.08 -0.89 -0.27 -0.80 0.36 0.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.54 0.4886 0.5376 0.5534 0.5185 0.5423 2.58%
Adjusted Per Share Value based on latest NOSH - 161,250
30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 15.08 4.35 4.20 2.40 3.79 6.15 4.72 19.57%
EPS -0.64 0.05 -0.32 -0.10 -0.29 0.13 0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5496 0.3086 0.1762 0.1939 0.1996 0.187 0.1956 17.23%
Price Multiplier on Financial Quarter End Date
30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.735 0.955 0.385 0.69 0.605 0.365 0.60 -
P/RPS 4.19 12.56 3.30 10.37 5.75 2.14 4.58 -1.36%
P/EPS -98.62 1,162.31 -43.23 -254.02 -76.04 100.44 75.41 -
EY -1.01 0.09 -2.31 -0.39 -1.32 1.00 1.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.77 0.79 1.28 1.09 0.70 1.11 0.54%
Price Multiplier on Announcement Date
30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 25/08/23 23/02/22 24/02/21 27/02/20 26/02/19 14/02/18 24/02/17 -
Price 0.735 1.16 0.665 0.625 0.70 0.38 0.655 -
P/RPS 4.19 15.25 5.71 9.40 6.66 2.23 5.00 -2.68%
P/EPS -98.62 1,411.82 -74.67 -230.09 -87.98 104.56 82.32 -
EY -1.01 0.07 -1.34 -0.43 -1.14 0.96 1.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 2.15 1.36 1.16 1.26 0.73 1.21 -0.77%

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