[HEXAGON] QoQ Cumulative Quarter Result on 30-Jun-2010 [#1]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- 117.91%
YoY- -37.78%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 326,781 270,143 163,488 78,789 414,276 249,067 187,749 44.74%
PBT -45,231 4,182 3,037 938 -7,328 -4,232 4,519 -
Tax -647 -393 -323 -334 723 -1,464 -1,912 -51.47%
NP -45,878 3,789 2,714 604 -6,605 -5,696 2,607 -
-
NP to SH -47,003 4,071 3,518 789 -4,406 -4,584 3,048 -
-
Tax Rate - 9.40% 10.64% 35.61% - - 42.31% -
Total Cost 372,659 266,354 160,774 78,185 420,881 254,763 185,142 59.48%
-
Net Worth 53,080 103,432 103,548 101,633 100,817 99,652 108,667 -38.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 53,080 103,432 103,548 101,633 100,817 99,652 108,667 -38.00%
NOSH 132,701 132,605 132,754 133,728 132,654 132,869 132,521 0.09%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -14.04% 1.40% 1.66% 0.77% -1.59% -2.29% 1.39% -
ROE -88.55% 3.94% 3.40% 0.78% -4.37% -4.60% 2.80% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 246.25 203.72 123.15 58.92 312.30 187.45 141.67 44.61%
EPS -35.42 3.07 2.65 0.59 -3.32 -3.45 2.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.78 0.78 0.76 0.76 0.75 0.82 -38.05%
Adjusted Per Share Value based on latest NOSH - 133,728
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 247.38 204.50 123.76 59.64 313.62 188.55 142.13 44.74%
EPS -35.58 3.08 2.66 0.60 -3.34 -3.47 2.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4018 0.783 0.7839 0.7694 0.7632 0.7544 0.8226 -38.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.49 0.44 0.43 0.66 0.73 0.83 1.03 -
P/RPS 0.20 0.22 0.35 1.12 0.23 0.44 0.73 -57.85%
P/EPS -1.38 14.33 16.23 111.86 -21.98 -24.06 44.78 -
EY -72.29 6.98 6.16 0.89 -4.55 -4.16 2.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 0.56 0.55 0.87 0.96 1.11 1.26 -1.59%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 23/02/11 24/11/10 24/08/10 31/05/10 23/02/10 26/11/09 -
Price 0.41 0.49 0.46 0.60 0.70 0.95 0.92 -
P/RPS 0.17 0.24 0.37 1.02 0.22 0.51 0.65 -59.13%
P/EPS -1.16 15.96 17.36 101.69 -21.08 -27.54 40.00 -
EY -86.39 6.27 5.76 0.98 -4.74 -3.63 2.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.63 0.59 0.79 0.92 1.27 1.12 -5.43%

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