[HEXAGON] QoQ Annualized Quarter Result on 31-Mar-2010 [#4]

Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 27.91%
YoY- -232.79%
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 360,190 326,976 315,156 414,276 332,089 375,498 366,180 -1.09%
PBT 5,576 6,074 3,752 -7,328 -5,642 9,038 7,680 -19.17%
Tax -524 -646 -1,336 723 -1,952 -3,824 -5,908 -80.02%
NP 5,052 5,428 2,416 -6,605 -7,594 5,214 1,772 100.68%
-
NP to SH 5,428 7,036 3,156 -4,406 -6,112 6,096 5,072 4.61%
-
Tax Rate 9.40% 10.64% 35.61% - - 42.31% 76.93% -
Total Cost 355,138 321,548 312,740 420,881 339,683 370,284 364,408 -1.69%
-
Net Worth 103,432 103,548 101,633 100,817 99,652 108,667 108,308 -3.01%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 103,432 103,548 101,633 100,817 99,652 108,667 108,308 -3.01%
NOSH 132,605 132,754 133,728 132,654 132,869 132,521 132,083 0.26%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 1.40% 1.66% 0.77% -1.59% -2.29% 1.39% 0.48% -
ROE 5.25% 6.79% 3.11% -4.37% -6.13% 5.61% 4.68% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 271.63 246.30 235.67 312.30 249.94 283.35 277.23 -1.34%
EPS 4.09 5.30 2.36 -3.32 -4.60 4.60 3.84 4.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.78 0.76 0.76 0.75 0.82 0.82 -3.27%
Adjusted Per Share Value based on latest NOSH - 135,000
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 272.67 247.53 238.58 313.62 251.40 284.26 277.21 -1.09%
EPS 4.11 5.33 2.39 -3.34 -4.63 4.61 3.84 4.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.783 0.7839 0.7694 0.7632 0.7544 0.8226 0.8199 -3.01%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.44 0.43 0.66 0.73 0.83 1.03 1.15 -
P/RPS 0.16 0.17 0.28 0.23 0.33 0.36 0.41 -46.50%
P/EPS 10.75 8.11 27.97 -21.98 -18.04 22.39 29.95 -49.39%
EY 9.30 12.33 3.58 -4.55 -5.54 4.47 3.34 97.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.55 0.87 0.96 1.11 1.26 1.40 -45.62%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 24/11/10 24/08/10 31/05/10 23/02/10 26/11/09 26/08/09 -
Price 0.49 0.46 0.60 0.70 0.95 0.92 1.12 -
P/RPS 0.18 0.19 0.25 0.22 0.38 0.32 0.40 -41.19%
P/EPS 11.97 8.68 25.42 -21.08 -20.65 20.00 29.17 -44.68%
EY 8.35 11.52 3.93 -4.74 -4.84 5.00 3.43 80.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.59 0.79 0.92 1.27 1.12 1.37 -40.33%

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