[HEXTAR] YoY Quarter Result on 31-Mar-2012 [#2]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
31-Mar-2012 [#2]
Profit Trend
QoQ- -9.2%
YoY- 30.78%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 25,566 22,981 24,834 25,275 23,687 20,931 22,173 2.74%
PBT 1,271 523 844 1,282 1,115 795 2,469 -11.87%
Tax -344 -139 -231 -275 -345 -294 -747 -13.72%
NP 927 384 613 1,007 770 501 1,722 -11.12%
-
NP to SH 927 384 613 1,007 770 501 1,722 -11.12%
-
Tax Rate 27.07% 26.58% 27.37% 21.45% 30.94% 36.98% 30.26% -
Total Cost 24,639 22,597 24,221 24,268 22,917 20,430 20,451 3.61%
-
Net Worth 89,709 91,957 91,447 81,519 79,406 77,933 0 -
Dividend
30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 89,709 91,957 91,447 81,519 79,406 77,933 0 -
NOSH 99,677 101,052 100,491 79,920 80,208 79,523 52,340 13.04%
Ratio Analysis
30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 3.63% 1.67% 2.47% 3.98% 3.25% 2.39% 7.77% -
ROE 1.03% 0.42% 0.67% 1.24% 0.97% 0.64% 0.00% -
Per Share
30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 25.65 22.74 24.71 31.63 29.53 26.32 42.36 -9.10%
EPS 0.93 0.38 0.61 1.26 0.96 0.63 3.29 -21.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.91 0.91 1.02 0.99 0.98 0.00 -
Adjusted Per Share Value based on latest NOSH - 79,920
30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 0.65 0.58 0.63 0.64 0.60 0.53 0.56 2.87%
EPS 0.02 0.01 0.02 0.03 0.02 0.01 0.04 -12.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0228 0.0233 0.0232 0.0207 0.0202 0.0198 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 30/06/14 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 - -
Price 0.91 0.855 0.61 0.54 0.46 0.69 0.00 -
P/RPS 3.55 3.76 2.47 1.71 1.56 2.62 0.00 -
P/EPS 97.85 225.00 100.00 42.86 47.92 109.52 0.00 -
EY 1.02 0.44 1.00 2.33 2.09 0.91 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.94 0.67 0.53 0.46 0.70 0.00 -
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/08/14 29/05/14 27/05/13 30/05/12 30/05/11 26/05/10 - -
Price 0.805 0.835 0.62 0.53 0.585 0.46 0.00 -
P/RPS 3.14 3.67 2.51 1.68 1.98 1.75 0.00 -
P/EPS 86.56 219.74 101.64 42.06 60.94 73.02 0.00 -
EY 1.16 0.46 0.98 2.38 1.64 1.37 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.92 0.68 0.52 0.59 0.47 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