[HEXAGON] QoQ Annualized Quarter Result on 30-Sep-2003 [#2]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 29.28%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 172,232 137,561 124,573 103,094 93,608 99,068 106,896 37.47%
PBT 8,604 3,913 1,040 -7,116 -9,720 -9,819 -8,022 -
Tax -2,064 -73 378 494 356 182 -1,048 57.18%
NP 6,540 3,840 1,418 -6,622 -9,364 -9,637 -9,070 -
-
NP to SH 6,540 3,840 1,418 -6,622 -9,364 -9,637 -8,110 -
-
Tax Rate 23.99% 1.87% -36.35% - - - - -
Total Cost 165,692 133,721 123,154 109,716 102,972 108,705 115,966 26.88%
-
Net Worth 15,801 14,718 11,871 6,370 12,737 15,598 19,112 -11.92%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 15,801 14,718 11,871 6,370 12,737 15,598 19,112 -11.92%
NOSH 21,946 21,967 21,983 21,968 21,960 21,969 21,968 -0.06%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 3.80% 2.79% 1.14% -6.42% -10.00% -9.73% -8.49% -
ROE 41.39% 26.09% 11.95% -103.94% -73.52% -61.78% -42.44% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 784.79 626.19 566.67 469.28 426.25 450.94 486.59 37.56%
EPS 29.80 17.48 6.45 -30.14 -42.64 -43.87 -36.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.67 0.54 0.29 0.58 0.71 0.87 -11.86%
Adjusted Per Share Value based on latest NOSH - 21,975
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 130.38 104.14 94.30 78.04 70.86 75.00 80.92 37.47%
EPS 4.95 2.91 1.07 -5.01 -7.09 -7.30 -6.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1196 0.1114 0.0899 0.0482 0.0964 0.1181 0.1447 -11.93%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.57 0.57 0.49 0.49 0.42 0.43 0.55 -
P/RPS 0.07 0.09 0.09 0.10 0.10 0.10 0.11 -26.03%
P/EPS 1.91 3.26 7.59 -1.63 -0.98 -0.98 -1.49 -
EY 52.28 30.67 13.17 -61.52 -101.52 -102.01 -67.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.85 0.91 1.69 0.72 0.61 0.63 16.30%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 24/08/04 26/05/04 26/02/04 20/11/03 27/08/03 27/05/03 25/02/03 -
Price 0.58 0.62 0.51 0.49 0.62 0.37 0.50 -
P/RPS 0.07 0.10 0.09 0.10 0.15 0.08 0.10 -21.17%
P/EPS 1.95 3.55 7.90 -1.63 -1.45 -0.84 -1.35 -
EY 51.38 28.19 12.65 -61.52 -68.77 -118.56 -73.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.93 0.94 1.69 1.07 0.52 0.57 26.42%

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