[HEXTECH] YoY Quarter Result on 30-Sep-2010 [#2]

Stock
[HEXTECH] HEXTAR TECHNOLOGIES SOLUTIONS BERHAD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- -34.31%
YoY- 152.93%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 30,217 25,240 23,757 24,348 30,705 32,338 29,896 0.17%
PBT 3,292 2,687 1,944 1,819 609 3,807 5,726 -8.80%
Tax -903 -270 -505 -389 -182 -273 -490 10.71%
NP 2,389 2,417 1,439 1,430 427 3,534 5,236 -12.24%
-
NP to SH 2,376 2,394 747 1,080 427 3,534 5,236 -12.32%
-
Tax Rate 27.43% 10.05% 25.98% 21.39% 29.89% 7.17% 8.56% -
Total Cost 27,828 22,823 22,318 22,918 30,278 28,804 24,660 2.03%
-
Net Worth 96,711 82,592 95,182 91,200 99,633 97,035 84,089 2.35%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - 3,593 - -
Div Payout % - - - - - 101.69% - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 96,711 82,592 95,182 91,200 99,633 97,035 84,089 2.35%
NOSH 119,396 119,700 120,483 120,000 118,611 119,796 112,119 1.05%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 7.91% 9.58% 6.06% 5.87% 1.39% 10.93% 17.51% -
ROE 2.46% 2.90% 0.78% 1.18% 0.43% 3.64% 6.23% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 25.31 21.09 19.72 20.29 25.89 26.99 26.66 -0.86%
EPS 1.99 2.00 0.62 0.90 0.36 2.95 4.67 -13.24%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 0.81 0.69 0.79 0.76 0.84 0.81 0.75 1.28%
Adjusted Per Share Value based on latest NOSH - 120,000
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 1.67 1.39 1.31 1.34 1.69 1.78 1.65 0.20%
EPS 0.13 0.13 0.04 0.06 0.02 0.19 0.29 -12.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.20 0.00 -
NAPS 0.0533 0.0455 0.0525 0.0503 0.0549 0.0535 0.0463 2.37%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.695 0.41 0.36 0.52 0.64 0.99 1.25 -
P/RPS 2.75 1.94 1.83 2.56 2.47 3.67 4.69 -8.50%
P/EPS 34.92 20.50 58.06 57.78 177.78 33.56 26.77 4.52%
EY 2.86 4.88 1.72 1.73 0.56 2.98 3.74 -4.36%
DY 0.00 0.00 0.00 0.00 0.00 3.03 0.00 -
P/NAPS 0.86 0.59 0.46 0.68 0.76 1.22 1.67 -10.46%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 15/11/13 27/11/12 25/11/11 24/11/10 25/11/09 26/11/08 23/11/07 -
Price 0.78 0.38 0.40 0.50 0.60 0.44 1.29 -
P/RPS 3.08 1.80 2.03 2.46 2.32 1.63 4.84 -7.24%
P/EPS 39.20 19.00 64.52 55.56 166.67 14.92 27.62 6.00%
EY 2.55 5.26 1.55 1.80 0.60 6.70 3.62 -5.66%
DY 0.00 0.00 0.00 0.00 0.00 6.82 0.00 -
P/NAPS 0.96 0.55 0.51 0.66 0.71 0.54 1.72 -9.25%

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