[HEXAGON] QoQ Annualized Quarter Result on 30-Jun-2004 [#1]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
24-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 70.31%
YoY- 169.84%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 179,640 185,142 183,020 172,232 137,561 124,573 103,094 44.75%
PBT 9,287 10,038 10,560 8,604 3,913 1,040 -7,116 -
Tax -1,359 -1,856 -2,342 -2,064 -73 378 494 -
NP 7,928 8,182 8,218 6,540 3,840 1,418 -6,622 -
-
NP to SH 7,602 8,182 8,218 6,540 3,840 1,418 -6,622 -
-
Tax Rate 14.63% 18.49% 22.18% 23.99% 1.87% -36.35% - -
Total Cost 171,712 176,960 174,802 165,692 133,721 123,154 109,716 34.76%
-
Net Worth 27,895 24,381 22,187 15,801 14,718 11,871 6,370 167.42%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 27,895 24,381 22,187 15,801 14,718 11,871 6,370 167.42%
NOSH 21,964 21,964 21,967 21,946 21,967 21,983 21,968 -0.01%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 4.41% 4.42% 4.49% 3.80% 2.79% 1.14% -6.42% -
ROE 27.25% 33.56% 37.04% 41.39% 26.09% 11.95% -103.94% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 817.86 842.90 833.12 784.79 626.19 566.67 469.28 44.77%
EPS 34.61 37.25 37.40 29.80 17.48 6.45 -30.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.11 1.01 0.72 0.67 0.54 0.29 167.43%
Adjusted Per Share Value based on latest NOSH - 21,946
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 135.99 140.16 138.55 130.38 104.14 94.30 78.04 44.75%
EPS 5.75 6.19 6.22 4.95 2.91 1.07 -5.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2112 0.1846 0.168 0.1196 0.1114 0.0899 0.0482 167.53%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.88 0.63 0.56 0.57 0.57 0.49 0.49 -
P/RPS 0.11 0.07 0.07 0.07 0.09 0.09 0.10 6.55%
P/EPS 2.54 1.69 1.50 1.91 3.26 7.59 -1.63 -
EY 39.33 59.13 66.80 52.28 30.67 13.17 -61.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.57 0.55 0.79 0.85 0.91 1.69 -44.93%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 24/02/05 25/11/04 24/08/04 26/05/04 26/02/04 20/11/03 -
Price 1.07 0.75 0.63 0.58 0.62 0.51 0.49 -
P/RPS 0.13 0.09 0.08 0.07 0.10 0.09 0.10 19.09%
P/EPS 3.09 2.01 1.68 1.95 3.55 7.90 -1.63 -
EY 32.35 49.67 59.38 51.38 28.19 12.65 -61.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.68 0.62 0.81 0.93 0.94 1.69 -37.22%

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