[HEXAGON] QoQ Cumulative Quarter Result on 30-Jun-2007 [#1]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- -83.34%
YoY- -36.64%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 395,768 284,365 167,366 61,248 274,914 225,068 148,812 91.84%
PBT 19,360 17,518 10,827 2,815 17,963 14,788 9,887 56.45%
Tax -3,604 -3,711 -2,109 -458 -3,913 -2,603 -1,870 54.80%
NP 15,756 13,807 8,718 2,357 14,050 12,185 8,017 56.83%
-
NP to SH 14,730 13,153 8,536 2,500 15,004 12,243 8,151 48.31%
-
Tax Rate 18.62% 21.18% 19.48% 16.27% 21.78% 17.60% 18.91% -
Total Cost 380,012 270,558 158,648 58,891 260,864 212,883 140,795 93.73%
-
Net Worth 66,870 79,577 77,001 70,544 69,173 65,889 62,130 5.01%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 928 - - - - - - -
Div Payout % 6.31% - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 66,870 79,577 77,001 70,544 69,173 65,889 62,130 5.01%
NOSH 46,437 41,231 41,177 41,254 41,174 41,180 41,145 8.39%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 3.98% 4.86% 5.21% 3.85% 5.11% 5.41% 5.39% -
ROE 22.03% 16.53% 11.09% 3.54% 21.69% 18.58% 13.12% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 852.26 689.67 406.45 148.47 667.68 546.54 361.67 76.98%
EPS 31.72 31.90 20.73 6.06 36.44 29.73 19.81 36.82%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.93 1.87 1.71 1.68 1.60 1.51 -3.11%
Adjusted Per Share Value based on latest NOSH - 41,254
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 299.60 215.27 126.70 46.37 208.12 170.38 112.65 91.84%
EPS 11.15 9.96 6.46 1.89 11.36 9.27 6.17 48.30%
DPS 0.70 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5062 0.6024 0.5829 0.534 0.5237 0.4988 0.4703 5.02%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.87 3.45 2.49 2.67 2.75 2.55 1.66 -
P/RPS 0.22 0.50 0.61 1.80 0.41 0.47 0.46 -38.81%
P/EPS 5.90 10.82 12.01 44.06 7.55 8.58 8.38 -20.84%
EY 16.96 9.25 8.33 2.27 13.25 11.66 11.93 26.40%
DY 1.07 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.79 1.33 1.56 1.64 1.59 1.10 11.76%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 04/06/08 26/02/08 27/11/07 28/08/07 01/06/07 28/02/07 30/11/06 -
Price 1.64 2.78 3.12 2.60 2.90 2.45 2.47 -
P/RPS 0.19 0.40 0.77 1.75 0.43 0.45 0.68 -57.22%
P/EPS 5.17 8.71 15.05 42.90 7.96 8.24 12.47 -44.36%
EY 19.34 11.47 6.64 2.33 12.57 12.13 8.02 79.73%
DY 1.22 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.44 1.67 1.52 1.73 1.53 1.64 -21.51%

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