[HEXZA] QoQ Quarter Result on 2022-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 13,422 17,879 18,753 17,675 20,358 20,383 18,950 -20.49% QoQ % -24.93% -4.66% 6.10% -13.18% -0.12% 7.56% - Horiz. % 70.83% 94.35% 98.96% 93.27% 107.43% 107.56% 100.00%
PBT 1,433 1,056 2,631 798 1,992 1,679 1,442 -0.42% QoQ % 35.70% -59.86% 229.70% -59.94% 18.64% 16.44% - Horiz. % 99.38% 73.23% 182.45% 55.34% 138.14% 116.44% 100.00%
Tax -73 -229 -293 -1 -439 -376 -126 -30.43% QoQ % 68.12% 21.84% -29,200.00% 99.77% -16.76% -198.41% - Horiz. % 57.94% 181.75% 232.54% 0.79% 348.41% 298.41% 100.00%
NP 1,360 827 2,338 797 1,553 1,303 1,316 2.21% QoQ % 64.45% -64.63% 193.35% -48.68% 19.19% -0.99% - Horiz. % 103.34% 62.84% 177.66% 60.56% 118.01% 99.01% 100.00%
NP to SH 1,432 677 2,137 778 1,598 1,417 1,460 -1.28% QoQ % 111.52% -68.32% 174.68% -51.31% 12.77% -2.95% - Horiz. % 98.08% 46.37% 146.37% 53.29% 109.45% 97.05% 100.00%
Tax Rate 5.09 % 21.69 % 11.14 % 0.13 % 22.04 % 22.39 % 8.74 % -30.19% QoQ % -76.53% 94.70% 8,469.23% -99.41% -1.56% 156.18% - Horiz. % 58.24% 248.17% 127.46% 1.49% 252.17% 256.18% 100.00%
Total Cost 12,062 17,052 16,415 16,878 18,805 19,080 17,634 -22.31% QoQ % -29.26% 3.88% -2.74% -10.25% -1.44% 8.20% - Horiz. % 68.40% 96.70% 93.09% 95.71% 106.64% 108.20% 100.00%
Net Worth 238,452 248,471 252,478 284,539 292,554 280,532 278,528 -9.81% QoQ % -4.03% -1.59% -11.27% -2.74% 4.29% 0.72% - Horiz. % 85.61% 89.21% 90.65% 102.16% 105.04% 100.72% 100.00%
Dividend 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - 8,015 - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 375.07 % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
Equity 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 238,452 248,471 252,478 284,539 292,554 280,532 278,528 -9.81% QoQ % -4.03% -1.59% -11.27% -2.74% 4.29% 0.72% - Horiz. % 85.61% 89.21% 90.65% 102.16% 105.04% 100.72% 100.00%
NOSH 200,380 200,380 200,380 200,380 200,380 200,380 200,380 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 10.13 % 4.63 % 12.47 % 4.51 % 7.63 % 6.39 % 6.94 % 28.59% QoQ % 118.79% -62.87% 176.50% -40.89% 19.41% -7.93% - Horiz. % 145.97% 66.71% 179.68% 64.99% 109.94% 92.07% 100.00%
ROE 0.60 % 0.27 % 0.85 % 0.27 % 0.55 % 0.51 % 0.52 % 9.98% QoQ % 122.22% -68.24% 214.81% -50.91% 7.84% -1.92% - Horiz. % 115.38% 51.92% 163.46% 51.92% 105.77% 98.08% 100.00%
Per Share 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 6.70 8.92 9.36 8.82 10.16 10.17 9.46 -20.49% QoQ % -24.89% -4.70% 6.12% -13.19% -0.10% 7.51% - Horiz. % 70.82% 94.29% 98.94% 93.23% 107.40% 107.51% 100.00%
EPS 0.70 0.30 1.10 0.40 0.80 0.70 0.70 - QoQ % 133.33% -72.73% 175.00% -50.00% 14.29% 0.00% - Horiz. % 100.00% 42.86% 157.14% 57.14% 114.29% 100.00% 100.00%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 1.1900 1.2400 1.2600 1.4200 1.4600 1.4000 1.3900 -9.81% QoQ % -4.03% -1.59% -11.27% -2.74% 4.29% 0.72% - Horiz. % 85.61% 89.21% 90.65% 102.16% 105.04% 100.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 200,380 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 6.70 8.92 9.36 8.82 10.16 10.17 9.46 -20.49% QoQ % -24.89% -4.70% 6.12% -13.19% -0.10% 7.51% - Horiz. % 70.82% 94.29% 98.94% 93.23% 107.40% 107.51% 100.00%
EPS 0.70 0.30 1.10 0.40 0.80 0.70 0.70 - QoQ % 133.33% -72.73% 175.00% -50.00% 14.29% 0.00% - Horiz. % 100.00% 42.86% 157.14% 57.14% 114.29% 100.00% 100.00%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 1.1900 1.2400 1.2600 1.4200 1.4600 1.4000 1.3900 -9.81% QoQ % -4.03% -1.59% -11.27% -2.74% 4.29% 0.72% - Horiz. % 85.61% 89.21% 90.65% 102.16% 105.04% 100.72% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.7850 0.8200 0.8250 0.9300 1.0200 1.0700 1.0100 -
P/RPS 11.72 9.19 8.82 10.54 10.04 10.52 10.68 6.37% QoQ % 27.53% 4.20% -16.32% 4.98% -4.56% -1.50% - Horiz. % 109.74% 86.05% 82.58% 98.69% 94.01% 98.50% 100.00%
P/EPS 109.85 242.71 77.36 239.53 127.90 151.31 138.62 -14.33% QoQ % -54.74% 213.74% -67.70% 87.28% -15.47% 9.15% - Horiz. % 79.25% 175.09% 55.81% 172.80% 92.27% 109.15% 100.00%
EY 0.91 0.41 1.29 0.42 0.78 0.66 0.72 16.85% QoQ % 121.95% -68.22% 207.14% -46.15% 18.18% -8.33% - Horiz. % 126.39% 56.94% 179.17% 58.33% 108.33% 91.67% 100.00%
DY 0.00 0.00 4.85 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.66 0.66 0.65 0.65 0.70 0.76 0.73 -6.48% QoQ % 0.00% 1.54% 0.00% -7.14% -7.89% 4.11% - Horiz. % 90.41% 90.41% 89.04% 89.04% 95.89% 104.11% 100.00%
Price Multiplier on Announcement Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 24/02/23 25/11/22 26/08/22 - - 26/11/21 27/08/21 -
Price 0.7950 0.8500 0.8400 0.9100 0.9900 1.2000 1.0100 -
P/RPS 11.87 9.53 8.98 10.32 9.74 11.80 10.68 7.28% QoQ % 24.55% 6.12% -12.98% 5.95% -17.46% 10.49% - Horiz. % 111.14% 89.23% 84.08% 96.63% 91.20% 110.49% 100.00%
P/EPS 111.24 251.58 78.76 234.38 124.14 169.69 138.62 -13.61% QoQ % -55.78% 219.43% -66.40% 88.80% -26.84% 22.41% - Horiz. % 80.25% 181.49% 56.82% 169.08% 89.55% 122.41% 100.00%
EY 0.90 0.40 1.27 0.43 0.81 0.59 0.72 15.99% QoQ % 125.00% -68.50% 195.35% -46.91% 37.29% -18.06% - Horiz. % 125.00% 55.56% 176.39% 59.72% 112.50% 81.94% 100.00%
DY 0.00 0.00 4.76 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.67 0.69 0.67 0.64 0.68 0.86 0.73 -5.54% QoQ % -2.90% 2.99% 4.69% -5.88% -20.93% 17.81% - Horiz. % 91.78% 94.52% 91.78% 87.67% 93.15% 117.81% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
3RD QTR 2022-BURSAQTRRPT.pdf 
