[HEXCARE] YoY Quarter Result on 30-Jun-2002 [#2]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
31-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -12.88%
YoY- -20.02%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 34,183 28,579 27,324 19,249 20,488 22,953 20,363 -0.54%
PBT 4,100 3,528 2,578 2,758 3,456 4,022 3,131 -0.28%
Tax -601 -865 -714 -817 -1,029 -1,516 -75 -2.18%
NP 3,499 2,663 1,864 1,941 2,427 2,506 3,056 -0.14%
-
NP to SH 3,457 2,663 1,864 1,941 2,427 2,506 3,056 -0.13%
-
Tax Rate 14.66% 24.52% 27.70% 29.62% 29.77% 37.69% 2.40% -
Total Cost 30,684 25,916 25,460 17,308 18,061 20,447 17,307 -0.60%
-
Net Worth 87,105 72,009 68,464 65,562 65,875 62,197 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 6,805 - - - - - - -100.00%
Div Payout % 196.85% - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 87,105 72,009 68,464 65,562 65,875 62,197 0 -100.00%
NOSH 68,051 45,289 44,170 43,133 43,339 30,192 29,960 -0.86%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 10.24% 9.32% 6.82% 10.08% 11.85% 10.92% 15.01% -
ROE 3.97% 3.70% 2.72% 2.96% 3.68% 4.03% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 50.23 63.10 61.86 44.63 47.27 76.02 67.97 0.32%
EPS 5.08 5.88 4.22 4.50 5.60 8.30 10.20 0.74%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.28 1.59 1.55 1.52 1.52 2.06 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 43,133
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 3.05 2.55 2.44 1.72 1.83 2.05 1.82 -0.54%
EPS 0.31 0.24 0.17 0.17 0.22 0.22 0.27 -0.14%
DPS 0.61 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.0777 0.0642 0.061 0.0584 0.0587 0.0554 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 0.95 1.07 0.92 1.07 0.96 2.03 0.00 -
P/RPS 1.89 1.70 1.49 2.40 2.03 2.67 0.00 -100.00%
P/EPS 18.70 18.20 21.80 23.78 17.14 24.46 0.00 -100.00%
EY 5.35 5.50 4.59 4.21 5.83 4.09 0.00 -100.00%
DY 10.53 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.74 0.67 0.59 0.70 0.63 0.99 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 22/07/05 05/08/04 31/07/03 31/07/02 09/08/01 15/08/00 - -
Price 0.96 1.08 1.00 1.09 0.92 2.10 0.00 -
P/RPS 1.91 1.71 1.62 2.44 1.95 2.76 0.00 -100.00%
P/EPS 18.90 18.37 23.70 24.22 16.43 25.30 0.00 -100.00%
EY 5.29 5.44 4.22 4.13 6.09 3.95 0.00 -100.00%
DY 10.42 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.75 0.68 0.65 0.72 0.61 1.02 0.00 -100.00%

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