[HEXAGON] QoQ Annualized Quarter Result on 30-Sep-2008 [#2]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- 325.0%
YoY- -65.35%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 366,180 346,062 349,246 344,358 332,912 395,768 379,153 -2.29%
PBT 7,680 8,354 9,254 12,280 8,880 19,360 23,357 -52.39%
Tax -5,908 -3,528 -3,838 -4,468 -4,264 -3,604 -4,948 12.56%
NP 1,772 4,826 5,416 7,812 4,616 15,756 18,409 -79.02%
-
NP to SH 5,072 3,318 4,258 5,916 1,392 14,730 17,537 -56.29%
-
Tax Rate 76.93% 42.23% 41.47% 36.38% 48.02% 18.62% 21.18% -
Total Cost 364,408 341,236 343,830 336,546 328,296 380,012 360,744 0.67%
-
Net Worth 108,308 108,830 113,976 106,116 107,076 66,870 79,577 22.83%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - 928 - -
Div Payout % - - - - - 6.31% - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 108,308 108,830 113,976 106,116 107,076 66,870 79,577 22.83%
NOSH 132,083 132,720 132,531 132,645 133,846 46,437 41,231 117.46%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 0.48% 1.39% 1.55% 2.27% 1.39% 3.98% 4.86% -
ROE 4.68% 3.05% 3.74% 5.58% 1.30% 22.03% 22.04% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 277.23 260.75 263.52 259.61 248.73 852.26 919.56 -55.07%
EPS 3.84 2.50 3.21 4.46 1.04 31.72 42.53 -79.90%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 0.82 0.82 0.86 0.80 0.80 1.44 1.93 -43.51%
Adjusted Per Share Value based on latest NOSH - 132,487
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 277.21 261.98 264.39 260.69 252.02 299.60 287.03 -2.29%
EPS 3.84 2.51 3.22 4.48 1.05 11.15 13.28 -56.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.70 0.00 -
NAPS 0.8199 0.8239 0.8628 0.8033 0.8106 0.5062 0.6024 22.83%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.15 0.98 1.49 1.47 1.72 1.87 3.45 -
P/RPS 0.41 0.38 0.57 0.57 0.69 0.22 0.38 5.20%
P/EPS 29.95 39.20 46.37 32.96 165.38 5.90 8.11 139.10%
EY 3.34 2.55 2.16 3.03 0.60 16.96 12.33 -58.16%
DY 0.00 0.00 0.00 0.00 0.00 1.07 0.00 -
P/NAPS 1.40 1.20 1.73 1.84 2.15 1.30 1.79 -15.12%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 28/05/09 25/02/09 27/11/08 28/08/08 04/06/08 26/02/08 -
Price 1.12 1.17 1.29 1.50 1.66 1.64 2.78 -
P/RPS 0.40 0.45 0.49 0.58 0.67 0.19 0.30 21.16%
P/EPS 29.17 46.80 40.15 33.63 159.62 5.17 6.54 171.20%
EY 3.43 2.14 2.49 2.97 0.63 19.34 15.30 -63.13%
DY 0.00 0.00 0.00 0.00 0.00 1.22 0.00 -
P/NAPS 1.37 1.43 1.50 1.88 2.07 1.14 1.44 -3.27%

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