[HEXAGON] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ--%
YoY- -1127.49%
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 3,024 299,927 399,020 596,360 0 271,876 284,862 -95.15%
PBT -3,352 -70,789 -88,600 -131,304 0 -25,750 -18,870 -68.36%
Tax 0 -1,478 -1,970 -2,750 0 -1,568 -168 -
NP -3,352 -72,267 -90,570 -134,054 0 -27,318 -19,038 -68.55%
-
NP to SH -3,352 -72,862 -91,364 -132,864 0 -27,886 -20,288 -69.85%
-
Tax Rate - - - - - - - -
Total Cost 6,376 372,194 489,590 730,414 0 299,194 303,900 -92.37%
-
Net Worth 23,942 -19,889 -14,585 -14,585 23,865 31,850 42,487 -31.75%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 23,942 -19,889 -14,585 -14,585 23,865 31,850 42,487 -31.75%
NOSH 133,015 132,596 132,590 132,598 132,588 132,709 132,774 0.12%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -110.85% -24.09% -22.70% -22.48% 0.00% -10.05% -6.68% -
ROE -14.00% 0.00% 0.00% 0.00% 0.00% -87.56% -47.75% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 2.27 226.19 300.94 449.75 0.00 204.87 214.55 -95.16%
EPS -2.52 -54.95 -68.91 -100.20 0.00 -21.01 -15.28 -69.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 -0.15 -0.11 -0.11 0.18 0.24 0.32 -31.83%
Adjusted Per Share Value based on latest NOSH - 132,600
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 2.29 227.05 302.07 451.46 0.00 205.82 215.65 -95.15%
EPS -2.54 -55.16 -69.16 -100.58 0.00 -21.11 -15.36 -69.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1813 -0.1506 -0.1104 -0.1104 0.1807 0.2411 0.3216 -31.73%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.04 0.07 0.09 0.10 0.16 0.19 0.14 -
P/RPS 1.76 0.03 0.03 0.02 0.00 0.00 0.00 -
P/EPS -1.59 -0.13 -0.13 -0.10 0.00 0.00 0.00 -
EY -63.00 -785.00 -765.63 -1,002.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.00 0.00 0.00 0.89 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 28/02/13 28/02/13 28/02/13 29/05/12 29/02/12 29/11/11 -
Price 0.035 0.075 0.075 0.075 0.12 0.17 0.21 -
P/RPS 1.54 0.03 0.02 0.02 0.00 0.00 0.00 -
P/EPS -1.39 -0.14 -0.11 -0.07 0.00 0.00 0.00 -
EY -72.00 -732.67 -918.76 -1,336.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.00 0.00 0.00 0.67 0.00 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