[HYTEXIN] YoY Quarter Result on 31-Dec-2013 [#3]

Stock
[HYTEXIN] HYTEX INTEGRATED BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -233.85%
YoY- -239.14%
Quarter Report
Latest QR
Upcoming QR
HYTEXIN's Result
HYTEXIN's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 9,520 16,586 22,056 32,954 31,388 35,996 45,536 -22.94%
PBT -3,215 -948 -13,072 -7,634 -3,511 -826 3,553 -
Tax 0 0 0 -111 -2,901 -136 -1,713 -
NP -3,215 -948 -13,072 -7,745 -6,412 -962 1,840 -
-
NP to SH -3,215 -948 -13,072 -7,745 -6,412 -962 1,840 -
-
Tax Rate - - - - - - 48.21% -
Total Cost 12,735 17,534 35,128 40,699 37,800 36,958 43,696 -18.55%
-
Net Worth 28,544 37,619 75,040 43,528 79,586 112,734 109,203 -20.02%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 28,544 37,619 75,040 43,528 79,586 112,734 109,203 -20.02%
NOSH 150,233 150,476 150,080 150,096 150,163 150,312 149,593 0.07%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -33.77% -5.72% -59.27% -23.50% -20.43% -2.67% 4.04% -
ROE -11.26% -2.52% -17.42% -17.79% -8.06% -0.85% 1.68% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 6.34 11.02 14.70 21.96 20.90 23.95 30.44 -22.99%
EPS -2.14 -0.63 -8.71 -5.16 -4.27 -0.64 1.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.25 0.50 0.29 0.53 0.75 0.73 -20.07%
Adjusted Per Share Value based on latest NOSH - 150,233
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 6.35 11.07 14.72 21.99 20.94 24.02 30.38 -22.94%
EPS -2.15 -0.63 -8.72 -5.17 -4.28 -0.64 1.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1905 0.251 0.5007 0.2904 0.531 0.7522 0.7286 -20.01%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.13 0.14 0.17 0.18 0.19 0.24 0.30 -
P/RPS 2.05 1.27 1.16 0.82 0.91 1.00 0.99 12.88%
P/EPS -6.07 -22.22 -1.95 -3.49 -4.45 -37.50 24.39 -
EY -16.46 -4.50 -51.24 -28.67 -22.47 -2.67 4.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.56 0.34 0.62 0.36 0.32 0.41 8.78%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 28/02/13 29/02/12 28/02/11 24/02/10 27/02/09 29/02/08 -
Price 0.10 0.23 0.12 0.19 0.20 0.32 0.29 -
P/RPS 1.58 2.09 0.82 0.87 0.96 1.34 0.95 8.84%
P/EPS -4.67 -36.51 -1.38 -3.68 -4.68 -50.00 23.58 -
EY -21.40 -2.74 -72.58 -27.16 -21.35 -2.00 4.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.92 0.24 0.66 0.38 0.43 0.40 4.79%

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