[HEXZA] YoY TTM Result on 31-Jan-2000 [#4]

	31/01/03	31/01/02	31/01/01	31/01/00	CAGR
TTM Result
Revenue	98,433	109,027	118,902	87,422	4.02%
YoY %	-9.72%	-8.31%	36.01%	-	-
Horiz. %	112.60%	124.71%	136.01%	100.00%	-
PBT	7,374	11,542	13,209	11,099	-12.73%
YoY %	-36.11%	-12.62%	19.01%	-	-
Horiz. %	66.44%	103.99%	119.01%	100.00%	-
Tax	-3,684	-3,260	-5,075	-5,105	-10.29%
YoY %	-13.01%	35.76%	0.59%	-	-
Horiz. %	72.16%	63.86%	99.41%	100.00%	-
NP	3,690	8,282	8,134	5,994	-14.91%
YoY %	-55.45%	1.82%	35.70%	-	-
Horiz. %	61.56%	138.17%	135.70%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
NP to SH	3,690	8,282	7,606	5,079	-10.09%
YoY %	-55.45%	8.89%	49.75%	-	-
Horiz. %	72.65%	163.06%	149.75%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
Tax Rate	49.96%	28.24%	38.42%	46.00%	-
YoY %	76.91%	-26.50%	-16.48%	-	-
Horiz. %	108.61%	61.39%	83.52%	100.00%	-
Total Cost	94,743	100,745	110,768	81,428	5.17%
YoY %	-5.96%	-9.05%	36.03%	-	-
Horiz. %	116.35%	123.72%	136.03%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
Net Worth	119,588	114,815	114,187	105,878	4.13%
YoY %	4.16%	0.55%	7.85%	-	-
Horiz. %	112.95%	108.44%	107.85%	100.00%	-

	31/01/03	31/01/02	31/01/01	31/01/00	CAGR
Dividend
Div	1,105	-	-	-	-
YoY %	0.00%	-	-	-	-
Horiz. %	100.00%	-	-	-	-
Div Payout %	29.97%	-	-	-	-
YoY %	0.00%	-	-	-	-
Horiz. %	100.00%	-	-	-	-

	31/01/03	31/01/02	31/01/01	31/01/00	CAGR
Equity
Net Worth	119,588	114,815	114,187	105,878	4.13%
YoY %	4.16%	0.55%	7.85%	-	-
Horiz. %	112.95%	108.44%	107.85%	100.00%	-
NOSH	128,589	127,572	131,249	130,714	-0.54%
YoY %	0.80%	-2.80%	0.41%	-	-
Horiz. %	98.37%	97.60%	100.41%	100.00%	-

	31/01/03	31/01/02	31/01/01	31/01/00	CAGR
Ratio Analysis
NP Margin	3.75%	7.60%	6.84%	6.86%	-
YoY %	-50.66%	11.11%	-0.29%	-	-
Horiz. %	54.66%	110.79%	99.71%	100.00%	-
ROE	3.09%	7.21%	6.66%	4.80%	-
YoY %	-57.14%	8.26%	38.75%	-	-
Horiz. %	64.38%	150.21%	138.75%	100.00%	-

	31/01/03	31/01/02	31/01/01	31/01/00	CAGR
Per Share
RPS	76.55	85.46	90.59	66.88	4.60%
YoY %	-10.43%	-5.66%	35.45%	-	-
Horiz. %	114.46%	127.78%	135.45%	100.00%	-
EPS	2.87	6.49	5.80	3.89	-9.63%
YoY %	-55.78%	11.90%	49.10%	-	-
Horiz. %	73.78%	166.84%	149.10%	100.00%	-
DPS	0.86	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-
NAPS	0.93	0.90	0.87	0.81	4.70%
YoY %	3.33%	3.45%	7.41%	-	-
Horiz. %	114.81%	111.11%	107.41%	100.00%	-

	31/01/03	31/01/02	31/01/01	31/01/00	CAGR
Adjusted Per Share Value based on latest NOSH - 130,714
RPS	49.12	54.41	59.34	43.63	4.02%
YoY %	-9.72%	-8.31%	36.01%	-	-
Horiz. %	112.58%	124.71%	136.01%	100.00%	-
EPS	1.84	4.13	3.80	2.53	-10.06%
YoY %	-55.45%	8.68%	50.20%	-	-
Horiz. %	72.73%	163.24%	150.20%	100.00%	-
DPS	0.55	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-
NAPS	0.5968	0.573	0.5699	0.5284	4.13%
YoY %	4.15%	0.54%	7.85%	-	-
Horiz. %	112.94%	108.44%	107.85%	100.00%	-

	31/01/03	31/01/02	31/01/01	31/01/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/01/03	31/01/02	31/01/01	31/01/00	-
Price	0.54	0.74	0.66	1.25	-
P/RPS	0.71	0.87	0.73	1.87	-27.56%
YoY %	-18.39%	19.18%	-60.96%	-	-
Horiz. %	37.97%	46.52%	39.04%	100.00%	-
P/EPS	18.82	11.40	11.39	32.17	-16.35%
YoY %	65.09%	0.09%	-64.59%	-	-
Horiz. %	58.50%	35.44%	35.41%	100.00%	-
EY	5.31	8.77	8.78	3.11	19.50%
YoY %	-39.45%	-0.11%	182.32%	-	-
Horiz. %	170.74%	281.99%	282.32%	100.00%	-
DY	1.59	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-
P/NAPS	0.58	0.82	0.76	1.54	-27.76%
YoY %	-29.27%	7.89%	-50.65%	-	-
Horiz. %	37.66%	53.25%	49.35%	100.00%	-

	31/01/03	31/01/02	31/01/01	31/01/00	CAGR
Price Multiplier on Announcement Date
Date	31/03/03	29/03/02	30/03/01	-	-
Price	0.52	0.74	0.65	0.00	-
P/RPS	0.68	0.87	0.72	0.00	-
YoY %	-21.84%	20.83%	0.00%	-	-
Horiz. %	94.44%	120.83%	100.00%	-	-
P/EPS	18.12	11.40	11.22	0.00	-
YoY %	58.95%	1.60%	0.00%	-	-
Horiz. %	161.50%	101.60%	100.00%	-	-
EY	5.52	8.77	8.92	0.00	-
YoY %	-37.06%	-1.68%	0.00%	-	-
Horiz. %	61.88%	98.32%	100.00%	-	-
DY	1.65	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-
P/NAPS	0.56	0.82	0.75	0.00	-
YoY %	-31.71%	9.33%	0.00%	-	-
Horiz. %	74.67%	109.33%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos