[HEXTAR] YoY TTM Result on 31-Dec-2014 [#1]

Stock
[HEXTAR] HEXTAR GLOBAL BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
31-Dec-2014 [#1]
Profit Trend
QoQ- 3.4%
YoY- -32.15%
Quarter Report
Latest QR
Upcoming QR
HEXTAR's Result
HEXTAR's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 70,737 65,861 83,856 99,757 97,205 98,901 102,150 -5.70%
PBT -9,558 -24,664 -2,632 3,227 4,597 4,767 5,933 -
Tax -1,018 -419 -370 -1,036 -1,368 -755 -1,455 -5.55%
NP -10,576 -25,083 -3,002 2,191 3,229 4,012 4,478 -
-
NP to SH -10,576 -25,091 -3,002 2,191 3,229 4,012 4,478 -
-
Tax Rate - - - 32.10% 29.76% 15.84% 24.52% -
Total Cost 81,313 90,944 86,858 97,566 93,976 94,889 97,672 -2.88%
-
Net Worth 72,061 80,539 124,262 95,510 90,595 91,249 80,582 -1.77%
Dividend
31/03/18 31/03/17 31/03/16 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 72,061 80,539 124,262 95,510 90,595 91,249 80,582 -1.77%
NOSH 106,000 105,973 106,206 106,122 99,555 100,273 79,784 4.64%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -14.95% -38.08% -3.58% 2.20% 3.32% 4.06% 4.38% -
ROE -14.68% -31.15% -2.42% 2.29% 3.56% 4.40% 5.56% -
Per Share
31/03/18 31/03/17 31/03/16 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 66.75 62.15 78.96 94.00 97.64 98.63 128.03 -9.89%
EPS -9.98 -23.68 -2.83 2.06 3.24 4.00 5.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.76 1.17 0.90 0.91 0.91 1.01 -6.13%
Adjusted Per Share Value based on latest NOSH - 106,122
31/03/18 31/03/17 31/03/16 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 1.80 1.67 2.13 2.53 2.47 2.51 2.59 -5.65%
EPS -0.27 -0.64 -0.08 0.06 0.08 0.10 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0183 0.0204 0.0315 0.0242 0.023 0.0232 0.0205 -1.79%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 30/03/18 31/03/17 31/03/16 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.95 0.855 0.485 0.74 0.655 0.62 0.53 -
P/RPS 1.42 1.38 0.61 0.79 0.67 0.63 0.41 21.98%
P/EPS -9.52 -3.61 -17.16 35.84 20.19 15.50 9.44 -
EY -10.51 -27.69 -5.83 2.79 4.95 6.45 10.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.13 0.41 0.82 0.72 0.68 0.52 17.16%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 21/05/18 29/05/17 02/06/16 27/02/15 28/02/14 28/02/13 28/02/12 -
Price 0.94 1.07 0.485 0.69 0.735 0.60 0.54 -
P/RPS 1.41 1.72 0.61 0.73 0.75 0.61 0.42 21.37%
P/EPS -9.42 -4.52 -17.16 33.42 22.66 15.00 9.62 -
EY -10.62 -22.13 -5.83 2.99 4.41 6.67 10.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.41 0.41 0.77 0.81 0.66 0.53 16.53%

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