[HEXAGON] QoQ Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -200.26%
YoY- -243.52%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 326,976 315,156 414,276 332,089 375,498 366,180 346,062 -3.70%
PBT 6,074 3,752 -7,328 -5,642 9,038 7,680 8,354 -19.12%
Tax -646 -1,336 723 -1,952 -3,824 -5,908 -3,528 -67.72%
NP 5,428 2,416 -6,605 -7,594 5,214 1,772 4,826 8.14%
-
NP to SH 7,036 3,156 -4,406 -6,112 6,096 5,072 3,318 64.98%
-
Tax Rate 10.64% 35.61% - - 42.31% 76.93% 42.23% -
Total Cost 321,548 312,740 420,881 339,683 370,284 364,408 341,236 -3.88%
-
Net Worth 103,548 101,633 100,817 99,652 108,667 108,308 108,830 -3.25%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 103,548 101,633 100,817 99,652 108,667 108,308 108,830 -3.25%
NOSH 132,754 133,728 132,654 132,869 132,521 132,083 132,720 0.01%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 1.66% 0.77% -1.59% -2.29% 1.39% 0.48% 1.39% -
ROE 6.79% 3.11% -4.37% -6.13% 5.61% 4.68% 3.05% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 246.30 235.67 312.30 249.94 283.35 277.23 260.75 -3.72%
EPS 5.30 2.36 -3.32 -4.60 4.60 3.84 2.50 64.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.76 0.76 0.75 0.82 0.82 0.82 -3.27%
Adjusted Per Share Value based on latest NOSH - 132,730
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 247.53 238.58 313.62 251.40 284.26 277.21 261.98 -3.70%
EPS 5.33 2.39 -3.34 -4.63 4.61 3.84 2.51 65.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7839 0.7694 0.7632 0.7544 0.8226 0.8199 0.8239 -3.26%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.43 0.66 0.73 0.83 1.03 1.15 0.98 -
P/RPS 0.17 0.28 0.23 0.33 0.36 0.41 0.38 -41.47%
P/EPS 8.11 27.97 -21.98 -18.04 22.39 29.95 39.20 -64.98%
EY 12.33 3.58 -4.55 -5.54 4.47 3.34 2.55 185.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.87 0.96 1.11 1.26 1.40 1.20 -40.52%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 24/08/10 31/05/10 23/02/10 26/11/09 26/08/09 28/05/09 -
Price 0.46 0.60 0.70 0.95 0.92 1.12 1.17 -
P/RPS 0.19 0.25 0.22 0.38 0.32 0.40 0.45 -43.68%
P/EPS 8.68 25.42 -21.08 -20.65 20.00 29.17 46.80 -67.44%
EY 11.52 3.93 -4.74 -4.84 5.00 3.43 2.14 206.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.79 0.92 1.27 1.12 1.37 1.43 -44.54%

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