[HEXAGON] QoQ Cumulative Quarter Result on 30-Jun-2006 [#1]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
23-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- -67.44%
YoY- 63.6%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 30/03/06 31/12/05 CAGR
Revenue 274,914 225,068 148,812 72,174 205,278 148,812 150,349 62.27%
PBT 17,963 14,788 9,887 5,114 14,375 9,887 10,983 48.38%
Tax -3,913 -2,603 -1,870 -1,259 -2,208 -1,869 -1,553 109.87%
NP 14,050 12,185 8,017 3,855 12,167 8,018 9,430 37.69%
-
NP to SH 15,004 12,243 8,151 3,946 12,121 8,151 9,283 46.98%
-
Tax Rate 21.78% 17.60% 18.91% 24.62% 15.36% 18.90% 14.14% -
Total Cost 260,864 212,883 140,795 68,319 193,111 140,794 140,919 63.88%
-
Net Worth 69,173 65,889 62,130 60,221 51,337 63,150 59,652 12.61%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 30/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 30/03/06 31/12/05 CAGR
Net Worth 69,173 65,889 62,130 60,221 51,337 63,150 59,652 12.61%
NOSH 41,174 41,180 41,145 42,113 37,748 41,561 37,755 7.20%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 30/03/06 31/12/05 CAGR
NP Margin 5.11% 5.41% 5.39% 5.34% 5.93% 5.39% 6.27% -
ROE 21.69% 18.58% 13.12% 6.55% 23.61% 12.91% 15.56% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 30/03/06 31/12/05 CAGR
RPS 667.68 546.54 361.67 171.38 543.81 355.83 398.22 51.37%
EPS 36.44 29.73 19.81 9.37 32.11 19.49 24.41 37.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.60 1.51 1.43 1.36 1.51 1.58 5.04%
Adjusted Per Share Value based on latest NOSH - 42,113
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 30/03/06 31/12/05 CAGR
RPS 208.12 170.38 112.65 54.64 155.40 112.65 113.82 62.27%
EPS 11.36 9.27 6.17 2.99 9.18 6.17 7.03 46.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5237 0.4988 0.4703 0.4559 0.3886 0.4781 0.4516 12.61%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 30/03/06 31/12/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/03/06 30/12/05 -
Price 2.75 2.55 1.66 1.42 1.77 1.78 1.45 -
P/RPS 0.41 0.47 0.46 0.83 0.33 0.50 0.36 10.99%
P/EPS 7.55 8.58 8.38 15.15 5.51 9.13 5.90 21.87%
EY 13.25 11.66 11.93 6.60 18.14 10.95 16.96 -17.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.59 1.10 0.99 1.30 1.18 0.92 58.99%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 30/03/06 31/12/05 CAGR
Date 01/06/07 28/02/07 30/11/06 23/08/06 31/05/06 29/11/06 27/02/06 -
Price 2.90 2.45 2.47 1.49 1.54 2.39 1.58 -
P/RPS 0.43 0.45 0.68 0.87 0.28 0.67 0.40 5.97%
P/EPS 7.96 8.24 12.47 15.90 4.80 12.26 6.43 18.67%
EY 12.57 12.13 8.02 6.29 20.85 8.15 15.56 -15.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.53 1.64 1.04 1.13 1.58 1.00 55.22%

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