[HEXTECH] YoY TTM 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- 18.81%
YoY- -136.67%
Quarter Report
Latest QR
Upcoming QR
HEXTECH's Result
HEXTECH's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 111,112 106,830 93,364 98,781 98,149 133,522 60,023 10.79%
PBT 17,991 -9,388 8,458 -7 8,444 17,713 11,103 8.36%
Tax -2,534 -2,958 -1,840 -1,614 -757 -1,500 -931 18.14%
NP 15,457 -12,346 6,618 -1,621 7,687 16,213 10,172 7.21%
-
NP to SH 15,379 -13,047 4,211 -2,819 7,687 16,213 10,172 7.12%
-
Tax Rate 14.08% - 21.75% - 8.96% 8.47% 8.39% -
Total Cost 95,655 119,176 86,746 100,402 90,462 117,309 49,851 11.46%
-
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 - - - 3,601 7,208 9,599 - -
Div Payout % - - - 0.00% 93.77% 59.21% - -
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 13.91% -11.56% 7.09% -1.64% 7.83% 12.14% 16.95% -
ROE 15.90% -15.80% 4.42% -3.09% 7.72% 16.71% 12.10% -
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 93.06 89.25 77.49 82.32 82.75 111.46 53.53 9.64%
EPS 12.88 -10.90 3.50 -2.35 6.48 13.53 9.07 6.01%
DPS 0.00 0.00 0.00 3.00 6.00 8.00 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 6.12 5.89 5.15 5.44 5.41 7.36 3.31 10.77%
EPS 0.85 -0.72 0.23 -0.16 0.42 0.89 0.56 7.19%
DPS 0.00 0.00 0.00 0.20 0.40 0.53 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 0.75 0.46 0.46 0.63 0.77 0.89 2.33 -17.20%
P/EPS 5.40 -3.76 10.30 -22.14 9.88 7.32 13.78 -14.44%
EY 18.53 -26.58 9.71 -4.52 10.13 13.67 7.26 16.88%
DY 0.00 0.00 0.00 5.77 9.38 8.08 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 - -
Price 0.78 0.38 0.40 0.50 0.60 0.44 0.00 -
P/RPS 0.84 0.43 0.52 0.61 0.73 0.39 0.00 -
P/EPS 6.06 -3.49 11.44 -21.28 9.26 3.25 0.00 -
EY 16.51 -28.68 8.74 -4.70 10.80 30.76 0.00 -
DY 0.00 0.00 0.00 6.00 10.00 18.18 0.00 -
P/NAPS 0.96 0.55 0.51 0.66 0.71 0.54 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