[HEXAGON] QoQ Annualized Quarter Result on 30-Sep-2010 [#2]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 122.94%
YoY- 15.42%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 282,884 326,781 360,190 326,976 315,156 414,276 332,089 -10.16%
PBT -7,684 -45,231 5,576 6,074 3,752 -7,328 -5,642 22.93%
Tax -2,136 -647 -524 -646 -1,336 723 -1,952 6.20%
NP -9,820 -45,878 5,052 5,428 2,416 -6,605 -7,594 18.74%
-
NP to SH -10,824 -47,003 5,428 7,036 3,156 -4,406 -6,112 46.52%
-
Tax Rate - - 9.40% 10.64% 35.61% - - -
Total Cost 292,704 372,659 355,138 321,548 312,740 420,881 339,683 -9.47%
-
Net Worth 50,405 53,080 103,432 103,548 101,633 100,817 99,652 -36.59%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 50,405 53,080 103,432 103,548 101,633 100,817 99,652 -36.59%
NOSH 132,647 132,701 132,605 132,754 133,728 132,654 132,869 -0.11%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -3.47% -14.04% 1.40% 1.66% 0.77% -1.59% -2.29% -
ROE -21.47% -88.55% 5.25% 6.79% 3.11% -4.37% -6.13% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 213.26 246.25 271.63 246.30 235.67 312.30 249.94 -10.06%
EPS -8.16 -35.42 4.09 5.30 2.36 -3.32 -4.60 46.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.40 0.78 0.78 0.76 0.76 0.75 -36.52%
Adjusted Per Share Value based on latest NOSH - 132,475
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 214.15 247.38 272.67 247.53 238.58 313.62 251.40 -10.16%
EPS -8.19 -35.58 4.11 5.33 2.39 -3.34 -4.63 46.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3816 0.4018 0.783 0.7839 0.7694 0.7632 0.7544 -36.59%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.22 0.49 0.44 0.43 0.66 0.73 0.83 -
P/RPS 0.00 0.20 0.16 0.17 0.28 0.23 0.33 -
P/EPS 0.00 -1.38 10.75 8.11 27.97 -21.98 -18.04 -
EY 0.00 -72.29 9.30 12.33 3.58 -4.55 -5.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.23 0.56 0.55 0.87 0.96 1.11 -
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 30/05/11 23/02/11 24/11/10 24/08/10 31/05/10 23/02/10 -
Price 0.22 0.41 0.49 0.46 0.60 0.70 0.95 -
P/RPS 0.00 0.17 0.18 0.19 0.25 0.22 0.38 -
P/EPS 0.00 -1.16 11.97 8.68 25.42 -21.08 -20.65 -
EY 0.00 -86.39 8.35 11.52 3.93 -4.74 -4.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.03 0.63 0.59 0.79 0.92 1.27 -

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