[HEXAGON] QoQ Cumulative Quarter Result on 30-Jun-2002 [#1]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
26-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- -225.92%
YoY- -891.61%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 99,068 80,172 41,547 23,135 108,301 81,669 54,730 48.58%
PBT -9,819 -6,017 -3,558 -2,397 1,738 1,548 1,378 -
Tax 182 -786 247 2,397 60 -245 -327 -
NP -9,637 -6,803 -3,311 0 1,798 1,303 1,051 -
-
NP to SH -9,637 -6,083 -3,311 -2,264 1,798 1,303 1,051 -
-
Tax Rate - - - - -3.45% 15.83% 23.73% -
Total Cost 108,705 86,975 44,858 23,135 106,503 80,366 53,679 60.13%
-
Net Worth 15,598 19,112 21,962 23,079 25,905 25,488 25,703 -28.34%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 15,598 19,112 21,962 23,079 25,905 25,488 25,703 -28.34%
NOSH 21,969 21,968 21,962 21,980 21,953 21,973 21,987 -0.05%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -9.73% -8.49% -7.97% 0.00% 1.66% 1.60% 1.92% -
ROE -61.78% -31.83% -15.08% -9.81% 6.94% 5.11% 4.09% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 450.94 364.95 189.17 105.25 493.32 371.68 248.91 48.66%
EPS -43.87 -27.69 -15.07 -10.30 8.19 5.93 4.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.87 1.00 1.05 1.18 1.16 1.169 -28.30%
Adjusted Per Share Value based on latest NOSH - 21,980
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 75.00 60.69 31.45 17.51 81.99 61.83 41.43 48.58%
EPS -7.30 -4.60 -2.51 -1.71 1.36 0.99 0.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1181 0.1447 0.1663 0.1747 0.1961 0.193 0.1946 -28.34%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.43 0.55 0.75 0.83 1.01 0.76 0.60 -
P/RPS 0.10 0.15 0.40 0.79 0.20 0.20 0.24 -44.24%
P/EPS -0.98 -1.99 -4.97 -8.06 12.33 12.82 12.55 -
EY -102.01 -50.35 -20.10 -12.41 8.11 7.80 7.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.63 0.75 0.79 0.86 0.66 0.51 12.69%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 27/05/03 25/02/03 29/11/02 26/08/02 21/05/02 05/04/02 26/11/01 -
Price 0.37 0.50 0.69 0.85 0.99 0.96 0.73 -
P/RPS 0.08 0.14 0.36 0.81 0.20 0.26 0.29 -57.65%
P/EPS -0.84 -1.81 -4.58 -8.25 12.09 16.19 15.27 -
EY -118.56 -55.38 -21.85 -12.12 8.27 6.18 6.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.57 0.69 0.81 0.84 0.83 0.62 -11.07%

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