[HEXAGON] QoQ Annualized Quarter Result on 31-Mar-2003 [#4]

Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- -18.82%
YoY- -635.98%
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 124,573 103,094 93,608 99,068 106,896 83,094 92,540 21.85%
PBT 1,040 -7,116 -9,720 -9,819 -8,022 -7,116 -9,588 -
Tax 378 494 356 182 -1,048 494 9,588 -88.34%
NP 1,418 -6,622 -9,364 -9,637 -9,070 -6,622 0 -
-
NP to SH 1,418 -6,622 -9,364 -9,637 -8,110 -6,622 -9,056 -
-
Tax Rate -36.35% - - - - - - -
Total Cost 123,154 109,716 102,972 108,705 115,966 89,716 92,540 20.92%
-
Net Worth 11,871 6,370 12,737 15,598 19,112 21,962 23,079 -35.72%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 11,871 6,370 12,737 15,598 19,112 21,962 23,079 -35.72%
NOSH 21,983 21,968 21,960 21,969 21,968 21,962 21,980 0.00%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 1.14% -6.42% -10.00% -9.73% -8.49% -7.97% 0.00% -
ROE 11.95% -103.94% -73.52% -61.78% -42.44% -30.15% -39.24% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 566.67 469.28 426.25 450.94 486.59 378.34 421.01 21.84%
EPS 6.45 -30.14 -42.64 -43.87 -36.92 -30.14 -41.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.29 0.58 0.71 0.87 1.00 1.05 -35.73%
Adjusted Per Share Value based on latest NOSH - 21,965
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 94.30 78.04 70.86 75.00 80.92 62.90 70.05 21.85%
EPS 1.07 -5.01 -7.09 -7.30 -6.14 -5.01 -6.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0899 0.0482 0.0964 0.1181 0.1447 0.1663 0.1747 -35.70%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.49 0.49 0.42 0.43 0.55 0.75 0.83 -
P/RPS 0.09 0.10 0.10 0.10 0.11 0.20 0.20 -41.19%
P/EPS 7.59 -1.63 -0.98 -0.98 -1.49 -2.49 -2.01 -
EY 13.17 -61.52 -101.52 -102.01 -67.13 -40.20 -49.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.69 0.72 0.61 0.63 0.75 0.79 9.85%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 20/11/03 27/08/03 27/05/03 25/02/03 29/11/02 26/08/02 -
Price 0.51 0.49 0.62 0.37 0.50 0.69 0.85 -
P/RPS 0.09 0.10 0.15 0.08 0.10 0.18 0.20 -41.19%
P/EPS 7.90 -1.63 -1.45 -0.84 -1.35 -2.29 -2.06 -
EY 12.65 -61.52 -68.77 -118.56 -73.84 -43.70 -48.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.69 1.07 0.52 0.57 0.69 0.81 10.40%

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