[HEXAGON] QoQ Cumulative Quarter Result on 30-Jun-2008 [#1]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- -97.64%
YoY- -86.08%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 346,062 261,935 172,179 83,228 395,768 284,365 167,366 62.23%
PBT 8,354 6,941 6,140 2,220 19,360 17,518 10,827 -15.86%
Tax -3,528 -2,879 -2,234 -1,066 -3,604 -3,711 -2,109 40.87%
NP 4,826 4,062 3,906 1,154 15,756 13,807 8,718 -32.55%
-
NP to SH 3,318 3,194 2,958 348 14,730 13,153 8,536 -46.70%
-
Tax Rate 42.23% 41.48% 36.38% 48.02% 18.62% 21.18% 19.48% -
Total Cost 341,236 257,873 168,273 82,074 380,012 270,558 158,648 66.54%
-
Net Worth 108,830 113,976 106,116 107,076 66,870 79,577 77,001 25.91%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - 928 - - -
Div Payout % - - - - 6.31% - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 108,830 113,976 106,116 107,076 66,870 79,577 77,001 25.91%
NOSH 132,720 132,531 132,645 133,846 46,437 41,231 41,177 118.04%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 1.39% 1.55% 2.27% 1.39% 3.98% 4.86% 5.21% -
ROE 3.05% 2.80% 2.79% 0.33% 22.03% 16.53% 11.09% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 260.75 197.64 129.80 62.18 852.26 689.67 406.45 -25.59%
EPS 2.50 2.41 2.23 0.26 31.72 31.90 20.73 -75.55%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.82 0.86 0.80 0.80 1.44 1.93 1.87 -42.25%
Adjusted Per Share Value based on latest NOSH - 133,846
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 261.98 198.29 130.34 63.01 299.60 215.27 126.70 62.23%
EPS 2.51 2.42 2.24 0.26 11.15 9.96 6.46 -46.72%
DPS 0.00 0.00 0.00 0.00 0.70 0.00 0.00 -
NAPS 0.8239 0.8628 0.8033 0.8106 0.5062 0.6024 0.5829 25.92%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.98 1.49 1.47 1.72 1.87 3.45 2.49 -
P/RPS 0.38 0.75 1.13 2.77 0.22 0.50 0.61 -27.03%
P/EPS 39.20 61.83 65.92 661.54 5.90 10.82 12.01 119.87%
EY 2.55 1.62 1.52 0.15 16.96 9.25 8.33 -54.54%
DY 0.00 0.00 0.00 0.00 1.07 0.00 0.00 -
P/NAPS 1.20 1.73 1.84 2.15 1.30 1.79 1.33 -6.62%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 28/05/09 25/02/09 27/11/08 28/08/08 04/06/08 26/02/08 27/11/07 -
Price 1.17 1.29 1.50 1.66 1.64 2.78 3.12 -
P/RPS 0.45 0.65 1.16 2.67 0.19 0.40 0.77 -30.07%
P/EPS 46.80 53.53 67.26 638.46 5.17 8.71 15.05 112.89%
EY 2.14 1.87 1.49 0.16 19.34 11.47 6.64 -52.96%
DY 0.00 0.00 0.00 0.00 1.22 0.00 0.00 -
P/NAPS 1.43 1.50 1.88 2.07 1.14 1.44 1.67 -9.81%

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