[HEXZA] YoY Quarter Result on 31-Jul-2003 [#2]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
22-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ- 55.58%
YoY- -47.24%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Quarter Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 41,784 34,634 34,277 29,949 25,795 28,296 31,453 4.84%
PBT 5,367 5,940 3,164 1,369 3,894 3,027 4,598 2.60%
Tax -369 -1,279 -916 -59 -1,411 -969 -1,457 -20.45%
NP 4,998 4,661 2,248 1,310 2,483 2,058 3,141 8.04%
-
NP to SH 4,832 4,420 2,248 1,310 2,483 2,058 3,141 7.43%
-
Tax Rate 6.88% 21.53% 28.95% 4.31% 36.24% 32.01% 31.69% -
Total Cost 36,786 29,973 32,029 28,639 23,312 26,238 28,312 4.45%
-
Net Worth 147,787 136,197 127,172 120,725 120,933 109,251 0 -
Dividend
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 147,787 136,197 127,172 120,725 120,933 109,251 0 -
NOSH 128,510 128,488 128,457 128,431 128,652 127,037 125,640 0.37%
Ratio Analysis
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin 11.96% 13.46% 6.56% 4.37% 9.63% 7.27% 9.99% -
ROE 3.27% 3.25% 1.77% 1.09% 2.05% 1.88% 0.00% -
Per Share
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 32.51 26.95 26.68 23.32 20.05 22.27 25.03 4.45%
EPS 3.76 3.44 1.75 1.02 1.93 1.62 2.50 7.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.06 0.99 0.94 0.94 0.86 0.00 -
Adjusted Per Share Value based on latest NOSH - 128,431
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 20.85 17.28 17.11 14.95 12.87 14.12 15.70 4.83%
EPS 2.41 2.21 1.12 0.65 1.24 1.03 1.57 7.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7375 0.6797 0.6347 0.6025 0.6035 0.5452 0.00 -
Price Multiplier on Financial Quarter End Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 -
Price 0.49 0.47 0.50 0.56 0.66 0.69 0.88 -
P/RPS 1.51 1.74 1.87 2.40 3.29 3.10 3.52 -13.15%
P/EPS 13.03 13.66 28.57 54.90 34.20 42.59 35.20 -15.25%
EY 7.67 7.32 3.50 1.82 2.92 2.35 2.84 17.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.44 0.51 0.60 0.70 0.80 0.00 -
Price Multiplier on Announcement Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 22/09/06 26/09/05 21/09/04 22/09/03 30/09/02 11/09/01 08/09/00 -
Price 0.52 0.47 0.50 0.55 0.61 0.69 0.83 -
P/RPS 1.60 1.74 1.87 2.36 3.04 3.10 3.32 -11.45%
P/EPS 13.83 13.66 28.57 53.92 31.61 42.59 33.20 -13.57%
EY 7.23 7.32 3.50 1.85 3.16 2.35 3.01 15.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.44 0.51 0.59 0.65 0.80 0.00 -

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