[HEXTAR] YoY Quarter Result on 30-Jun-2012 [#3]

Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Jun-2012 [#3]
Profit Trend
QoQ- 29.69%
YoY- -29.75%
View:
Show?
Quarter Result
30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 22,885 23,187 24,529 27,457 27,506 21,899 26,124 -2.09%
PBT 412 536 1,413 1,395 2,345 1,592 3,055 -27.40%
Tax -214 -176 -351 -89 -486 -342 -436 -10.75%
NP 198 360 1,062 1,306 1,859 1,250 2,619 -33.82%
-
NP to SH 198 360 1,062 1,306 1,859 1,250 2,619 -33.82%
-
Tax Rate 51.94% 32.84% 24.84% 6.38% 20.72% 21.48% 14.27% -
Total Cost 22,687 22,827 23,467 26,151 25,647 20,649 23,505 -0.56%
-
Net Worth 95,873 89,999 89,167 89,737 78,526 76,923 69,326 5.31%
Dividend
30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 95,873 89,999 89,167 89,737 78,526 76,923 69,326 5.31%
NOSH 104,210 99,999 100,188 80,122 80,129 80,128 70,026 6.56%
Ratio Analysis
30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 0.87% 1.55% 4.33% 4.76% 6.76% 5.71% 10.03% -
ROE 0.21% 0.40% 1.19% 1.46% 2.37% 1.63% 3.78% -
Per Share
30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 21.96 23.19 24.48 34.27 34.33 27.33 37.31 -8.12%
EPS 0.19 0.36 1.06 1.63 2.32 1.56 3.74 -37.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.90 0.89 1.12 0.98 0.96 0.99 -1.16%
Adjusted Per Share Value based on latest NOSH - 80,122
30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 1.74 1.77 1.87 2.09 2.09 1.67 1.99 -2.12%
EPS 0.02 0.03 0.08 0.10 0.14 0.10 0.20 -30.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.073 0.0685 0.0679 0.0683 0.0598 0.0586 0.0528 5.31%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/09/15 30/09/14 28/06/13 29/06/12 30/06/11 30/06/10 - -
Price 0.515 0.795 0.625 0.52 0.47 0.46 0.00 -
P/RPS 2.35 3.43 2.55 1.52 1.37 1.68 0.00 -
P/EPS 271.05 220.83 58.96 31.90 20.26 29.49 0.00 -
EY 0.37 0.45 1.70 3.13 4.94 3.39 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.88 0.70 0.46 0.48 0.48 0.00 -
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/11/15 01/12/14 28/08/13 29/08/12 24/08/11 27/08/10 11/09/09 -
Price 0.555 0.75 0.615 0.64 0.45 0.60 0.00 -
P/RPS 2.53 3.23 2.51 1.87 1.31 2.20 0.00 -
P/EPS 292.11 208.33 58.02 39.26 19.40 38.46 0.00 -
EY 0.34 0.48 1.72 2.55 5.16 2.60 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.83 0.69 0.57 0.46 0.63 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