[HEXAGON] QoQ Cumulative Quarter Result on 30-Jun-2005 [#1]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
24-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -68.27%
YoY- 47.52%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
Cumulative Result
30/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 148,812 150,349 95,144 46,792 179,640 138,857 91,510 38.40%
PBT 9,887 10,983 8,707 3,132 9,287 7,529 5,280 52.09%
Tax -1,869 -1,553 -1,098 -618 -1,359 -1,392 -1,171 36.69%
NP 8,018 9,430 7,609 2,514 7,928 6,137 4,109 56.34%
-
NP to SH 8,151 9,283 7,404 2,412 7,602 6,137 4,109 58.07%
-
Tax Rate 18.90% 14.14% 12.61% 19.73% 14.63% 18.49% 22.18% -
Total Cost 140,794 140,919 87,535 44,278 171,712 132,720 87,401 37.53%
-
Net Worth 63,150 59,652 39,294 32,621 27,895 24,381 22,187 101.22%
Dividend
30/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 63,150 59,652 39,294 32,621 27,895 24,381 22,187 101.22%
NOSH 41,561 37,755 34,469 29,655 21,964 21,964 21,967 53.15%
Ratio Analysis
30/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 5.39% 6.27% 8.00% 5.37% 4.41% 4.42% 4.49% -
ROE 12.91% 15.56% 18.84% 7.39% 27.25% 25.17% 18.52% -
Per Share
30/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 355.83 398.22 276.03 157.78 817.86 632.18 416.56 -9.99%
EPS 19.49 24.41 21.48 8.13 34.61 27.94 18.70 2.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.58 1.14 1.10 1.27 1.11 1.01 30.84%
Adjusted Per Share Value based on latest NOSH - 29,655
30/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 112.65 113.82 72.03 35.42 135.99 105.12 69.27 38.41%
EPS 6.17 7.03 5.60 1.83 5.75 4.65 3.11 58.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4781 0.4516 0.2975 0.2469 0.2112 0.1846 0.168 101.20%
Price Multiplier on Financial Quarter End Date
30/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.78 1.45 1.65 1.10 0.88 0.63 0.56 -
P/RPS 0.50 0.36 0.60 0.70 0.11 0.10 0.13 146.08%
P/EPS 9.13 5.90 7.68 13.52 2.54 2.25 2.99 110.90%
EY 10.95 16.96 13.02 7.39 39.33 44.35 33.40 -52.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.92 1.45 1.00 0.69 0.57 0.55 66.57%
Price Multiplier on Announcement Date
30/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 29/11/06 27/02/06 28/11/05 24/08/05 27/05/05 24/02/05 25/11/04 -
Price 2.39 1.58 1.63 1.55 1.07 0.75 0.63 -
P/RPS 0.67 0.40 0.59 0.98 0.13 0.12 0.15 171.96%
P/EPS 12.26 6.43 7.59 19.06 3.09 2.68 3.37 137.10%
EY 8.15 15.56 13.18 5.25 32.35 37.25 29.69 -57.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.00 1.43 1.41 0.84 0.68 0.62 86.89%

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