[HEXAGON] QoQ Annualized Quarter Result on 31-Dec-2003 [#3]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 121.42%
YoY- 117.49%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 183,020 172,232 137,561 124,573 103,094 93,608 99,068 50.39%
PBT 10,560 8,604 3,913 1,040 -7,116 -9,720 -9,819 -
Tax -2,342 -2,064 -73 378 494 356 182 -
NP 8,218 6,540 3,840 1,418 -6,622 -9,364 -9,637 -
-
NP to SH 8,218 6,540 3,840 1,418 -6,622 -9,364 -9,637 -
-
Tax Rate 22.18% 23.99% 1.87% -36.35% - - - -
Total Cost 174,802 165,692 133,721 123,154 109,716 102,972 108,705 37.13%
-
Net Worth 22,187 15,801 14,718 11,871 6,370 12,737 15,598 26.39%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 22,187 15,801 14,718 11,871 6,370 12,737 15,598 26.39%
NOSH 21,967 21,946 21,967 21,983 21,968 21,960 21,969 -0.00%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 4.49% 3.80% 2.79% 1.14% -6.42% -10.00% -9.73% -
ROE 37.04% 41.39% 26.09% 11.95% -103.94% -73.52% -61.78% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 833.12 784.79 626.19 566.67 469.28 426.25 450.94 50.39%
EPS 37.40 29.80 17.48 6.45 -30.14 -42.64 -43.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 0.72 0.67 0.54 0.29 0.58 0.71 26.40%
Adjusted Per Share Value based on latest NOSH - 21,966
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 138.55 130.38 104.14 94.30 78.04 70.86 75.00 50.38%
EPS 6.22 4.95 2.91 1.07 -5.01 -7.09 -7.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.168 0.1196 0.1114 0.0899 0.0482 0.0964 0.1181 26.40%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.56 0.57 0.57 0.49 0.49 0.42 0.43 -
P/RPS 0.07 0.07 0.09 0.09 0.10 0.10 0.10 -21.11%
P/EPS 1.50 1.91 3.26 7.59 -1.63 -0.98 -0.98 -
EY 66.80 52.28 30.67 13.17 -61.52 -101.52 -102.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.79 0.85 0.91 1.69 0.72 0.61 -6.65%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 24/08/04 26/05/04 26/02/04 20/11/03 27/08/03 27/05/03 -
Price 0.63 0.58 0.62 0.51 0.49 0.62 0.37 -
P/RPS 0.08 0.07 0.10 0.09 0.10 0.15 0.08 0.00%
P/EPS 1.68 1.95 3.55 7.90 -1.63 -1.45 -0.84 -
EY 59.38 51.38 28.19 12.65 -61.52 -68.77 -118.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.81 0.93 0.94 1.69 1.07 0.52 12.40%

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