[HEXAGON] QoQ Annualized Quarter Result on 31-Dec-2002 [#3]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- -22.48%
YoY- -566.85%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 103,094 93,608 99,068 106,896 83,094 92,540 108,301 -3.22%
PBT -7,116 -9,720 -9,819 -8,022 -7,116 -9,588 1,738 -
Tax 494 356 182 -1,048 494 9,588 60 307.21%
NP -6,622 -9,364 -9,637 -9,070 -6,622 0 1,798 -
-
NP to SH -6,622 -9,364 -9,637 -8,110 -6,622 -9,056 1,798 -
-
Tax Rate - - - - - - -3.45% -
Total Cost 109,716 102,972 108,705 115,966 89,716 92,540 106,503 1.99%
-
Net Worth 6,370 12,737 15,598 19,112 21,962 23,079 25,905 -60.71%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 6,370 12,737 15,598 19,112 21,962 23,079 25,905 -60.71%
NOSH 21,968 21,960 21,969 21,968 21,962 21,980 21,953 0.04%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -6.42% -10.00% -9.73% -8.49% -7.97% 0.00% 1.66% -
ROE -103.94% -73.52% -61.78% -42.44% -30.15% -39.24% 6.94% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 469.28 426.25 450.94 486.59 378.34 421.01 493.32 -3.27%
EPS -30.14 -42.64 -43.87 -36.92 -30.14 -41.20 8.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.58 0.71 0.87 1.00 1.05 1.18 -60.73%
Adjusted Per Share Value based on latest NOSH - 21,974
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 78.04 70.86 75.00 80.92 62.90 70.05 81.99 -3.23%
EPS -5.01 -7.09 -7.30 -6.14 -5.01 -6.86 1.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0482 0.0964 0.1181 0.1447 0.1663 0.1747 0.1961 -60.72%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.49 0.42 0.43 0.55 0.75 0.83 1.01 -
P/RPS 0.10 0.10 0.10 0.11 0.20 0.20 0.20 -36.97%
P/EPS -1.63 -0.98 -0.98 -1.49 -2.49 -2.01 12.33 -
EY -61.52 -101.52 -102.01 -67.13 -40.20 -49.64 8.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 0.72 0.61 0.63 0.75 0.79 0.86 56.82%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 27/08/03 27/05/03 25/02/03 29/11/02 26/08/02 21/05/02 -
Price 0.49 0.62 0.37 0.50 0.69 0.85 0.99 -
P/RPS 0.10 0.15 0.08 0.10 0.18 0.20 0.20 -36.97%
P/EPS -1.63 -1.45 -0.84 -1.35 -2.29 -2.06 12.09 -
EY -61.52 -68.77 -118.56 -73.84 -43.70 -48.47 8.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.07 0.52 0.57 0.69 0.81 0.84 59.30%

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