[HEXAGON] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 95.4%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 3,748 3,666 3,326 3,024 299,927 399,020 596,360 -96.56%
PBT -89,424 -71,925 -107,456 -3,352 -70,789 -88,600 -131,304 -22.53%
Tax -85 0 0 0 -1,478 -1,970 -2,750 -90.08%
NP -89,509 -71,925 -107,456 -3,352 -72,267 -90,570 -134,054 -23.55%
-
NP to SH -89,509 -71,925 -107,456 -3,352 -72,862 -91,364 -132,864 -23.09%
-
Tax Rate - - - - - - - -
Total Cost 93,257 75,591 110,782 6,376 372,194 489,590 730,414 -74.54%
-
Net Worth -110,144 -76,968 -76,962 23,942 -19,889 -14,585 -14,585 283.50%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth -110,144 -76,968 -76,962 23,942 -19,889 -14,585 -14,585 283.50%
NOSH 132,704 132,703 132,694 133,015 132,596 132,590 132,598 0.05%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -2,388.18% -1,961.60% -3,230.79% -110.85% -24.09% -22.70% -22.48% -
ROE 0.00% 0.00% 0.00% -14.00% 0.00% 0.00% 0.00% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2.82 2.76 2.51 2.27 226.19 300.94 449.75 -96.56%
EPS -67.45 -54.20 -80.98 -2.52 -54.95 -68.91 -100.20 -23.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.83 -0.58 -0.58 0.18 -0.15 -0.11 -0.11 283.28%
Adjusted Per Share Value based on latest NOSH - 133,015
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2.84 2.78 2.52 2.29 227.05 302.07 451.46 -96.56%
EPS -67.76 -54.45 -81.35 -2.54 -55.16 -69.16 -100.58 -23.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.8338 -0.5827 -0.5826 0.1813 -0.1506 -0.1104 -0.1104 283.52%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.04 0.06 0.035 0.04 0.07 0.09 0.10 -
P/RPS 1.42 2.17 1.40 1.76 0.03 0.03 0.02 1601.37%
P/EPS -0.06 -0.11 -0.04 -1.59 -0.13 -0.13 -0.10 -28.79%
EY -1,686.25 -903.33 -2,313.71 -63.00 -785.00 -765.63 -1,002.00 41.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.22 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 27/11/13 28/08/13 29/05/13 28/02/13 28/02/13 28/02/13 -
Price 0.05 0.045 0.035 0.035 0.075 0.075 0.075 -
P/RPS 1.77 1.63 1.40 1.54 0.03 0.02 0.02 1869.77%
P/EPS -0.07 -0.08 -0.04 -1.39 -0.14 -0.11 -0.07 0.00%
EY -1,349.00 -1,204.44 -2,313.71 -72.00 -732.67 -918.76 -1,336.00 0.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.19 0.00 0.00 0.00 -

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