[HEXCAP] YoY Quarter Result on 31-Mar-2004 [#4]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- -50.34%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 33,053 6,763 12,392 6,507 71.90%
PBT 1,585 1,198 2,635 1,958 -6.80%
Tax -78 -915 341 -489 -45.76%
NP 1,507 283 2,976 1,469 0.85%
-
NP to SH 1,179 283 2,976 1,469 -7.06%
-
Tax Rate 4.92% 76.38% -12.94% 24.97% -
Total Cost 31,546 6,480 9,416 5,038 84.31%
-
Net Worth 64,365 75,290 56,260 35,812 21.58%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 971 4,180 6,880 3,420 -34.27%
Div Payout % 82.42% 1,477.27% 231.21% 232.88% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 64,365 75,290 56,260 35,812 21.58%
NOSH 129,560 128,636 86,011 67,077 24.53%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 4.56% 4.18% 24.02% 22.58% -
ROE 1.83% 0.38% 5.29% 4.10% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 25.51 5.26 14.41 9.70 38.03%
EPS 0.91 0.22 3.46 2.19 -25.37%
DPS 0.75 3.25 8.00 5.10 -47.21%
NAPS 0.4968 0.5853 0.6541 0.5339 -2.37%
Adjusted Per Share Value based on latest NOSH - 67,077
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 7.40 1.51 2.77 1.46 71.77%
EPS 0.26 0.06 0.67 0.33 -7.63%
DPS 0.22 0.94 1.54 0.77 -34.13%
NAPS 0.144 0.1684 0.1259 0.0801 21.59%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.47 0.80 1.37 1.99 -
P/RPS 1.84 15.22 9.51 20.51 -55.23%
P/EPS 51.65 363.64 39.60 90.87 -17.16%
EY 1.94 0.27 2.53 1.10 20.81%
DY 1.60 4.06 5.84 2.56 -14.50%
P/NAPS 0.95 1.37 2.09 3.73 -36.61%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 18/05/07 24/05/06 30/05/05 28/05/04 -
Price 0.44 0.72 0.89 1.42 -
P/RPS 1.72 13.69 6.18 14.64 -51.02%
P/EPS 48.35 327.27 25.72 64.84 -9.31%
EY 2.07 0.31 3.89 1.54 10.36%
DY 1.70 4.51 8.99 3.59 -22.05%
P/NAPS 0.89 1.23 1.36 2.66 -30.57%

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