[HEXCAP] YoY Quarter Result on 31-Mar-2021 [#4]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- 381.96%
YoY- 168.13%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Quarter Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 22,641 22,753 10,567 15,853 31,439 22,416 18,979 2.98%
PBT -887 5,414 -7,492 -1,027 6,175 1,452 509 -
Tax -519 -150 420 569 306 -257 -951 -9.59%
NP -1,406 5,264 -7,072 -458 6,481 1,195 -442 21.26%
-
NP to SH -1,432 4,049 -5,943 -144 6,233 1,605 515 -
-
Tax Rate - 2.77% - - -4.96% 17.70% 186.84% -
Total Cost 24,047 17,489 17,639 16,311 24,958 21,221 19,421 3.62%
-
Net Worth 159,079 83,849 82,672 88,606 88,171 88,655 81,866 11.70%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 159,079 83,849 82,672 88,606 88,171 88,655 81,866 11.70%
NOSH 279,087 161,250 161,250 161,250 161,250 161,250 161,250 9.56%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin -6.21% 23.14% -66.93% -2.89% 20.61% 5.33% -2.33% -
ROE -0.90% 4.83% -7.19% -0.16% 7.07% 1.81% 0.63% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 8.11 14.11 6.55 9.83 19.50 13.90 11.77 -6.01%
EPS -0.51 2.51 -3.69 -0.09 3.87 1.00 0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.52 0.5127 0.5495 0.5468 0.5498 0.5077 1.94%
Adjusted Per Share Value based on latest NOSH - 161,250
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 5.07 5.09 2.36 3.55 7.03 5.02 4.25 2.98%
EPS -0.32 0.91 -1.33 -0.03 1.39 0.36 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3559 0.1876 0.185 0.1982 0.1973 0.1983 0.1832 11.69%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 0.825 0.635 0.30 0.665 0.37 0.615 0.66 -
P/RPS 10.17 4.50 4.58 6.76 1.90 4.42 5.61 10.41%
P/EPS -160.79 25.29 -8.14 -744.66 9.57 61.79 206.65 -
EY -0.62 3.95 -12.29 -0.13 10.45 1.62 0.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.22 0.59 1.21 0.68 1.12 1.30 1.83%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 26/05/22 27/05/21 25/06/20 29/05/19 31/05/18 31/05/17 31/05/16 -
Price 0.905 0.515 0.45 0.60 0.685 0.605 0.675 -
P/RPS 11.16 3.65 6.87 6.10 3.51 4.35 5.73 11.74%
P/EPS -176.38 20.51 -12.21 -671.88 17.72 60.78 211.35 -
EY -0.57 4.88 -8.19 -0.15 5.64 1.65 0.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 0.99 0.88 1.09 1.25 1.10 1.33 3.01%

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