[HYTEXIN] YoY Quarter Result on 30-Sep-2014 [#2]

Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 2.11%
YoY- -667.29%
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 3,594 15,040 13,813 26,024 30,776 33,756 44,869 -34.33%
PBT -7,522 -963 -3,320 -6,364 516 -4,863 6,236 -
Tax 133 0 0 0 -478 -282 -831 -
NP -7,389 -963 -3,320 -6,364 38 -5,145 5,405 -
-
NP to SH -7,389 -963 -3,320 -6,364 38 -5,145 5,405 -
-
Tax Rate - - - - 92.64% - 13.33% -
Total Cost 10,983 16,003 17,133 32,388 30,738 38,901 39,464 -19.19%
-
Net Worth -122,900 33,103 42,063 93,058 43,066 85,499 112,604 -
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth -122,900 33,103 42,063 93,058 43,066 85,499 112,604 -
NOSH 149,878 150,468 150,226 150,094 126,666 149,999 150,138 -0.02%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin -205.59% -6.40% -24.04% -24.45% 0.12% -15.24% 12.05% -
ROE 0.00% -2.91% -7.89% -6.84% 0.09% -6.02% 4.80% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 2.40 10.00 9.19 17.34 24.30 22.50 29.88 -34.30%
EPS -4.93 -0.64 -2.21 -4.24 0.03 -3.43 3.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.82 0.22 0.28 0.62 0.34 0.57 0.75 -
Adjusted Per Share Value based on latest NOSH - 149,878
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 2.40 10.03 9.22 17.36 20.53 22.52 29.94 -34.32%
EPS -4.93 -0.64 -2.22 -4.25 0.03 -3.43 3.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.82 0.2209 0.2807 0.6209 0.2873 0.5705 0.7513 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.08 0.26 0.12 0.17 0.12 0.20 0.26 -
P/RPS 3.34 2.60 1.31 0.98 0.49 0.89 0.87 25.12%
P/EPS -1.62 -40.63 -5.43 -4.01 400.00 -5.83 7.22 -
EY -61.63 -2.46 -18.42 -24.94 0.25 -17.15 13.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.18 0.43 0.27 0.35 0.35 0.35 -
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 28/11/14 29/11/13 29/11/12 30/11/11 29/11/10 26/11/09 28/11/08 -
Price 0.08 0.115 0.14 0.16 0.20 0.22 0.22 -
P/RPS 3.34 1.15 1.52 0.92 0.82 0.98 0.74 28.53%
P/EPS -1.62 -17.97 -6.33 -3.77 666.67 -6.41 6.11 -
EY -61.63 -5.57 -15.79 -26.50 0.15 -15.59 16.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.52 0.50 0.26 0.59 0.39 0.29 -

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