[HEXAGON] QoQ Cumulative Quarter Result on 30-Mar-2006 [#2]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Mar-2006 [#2]
Profit Trend
QoQ- -12.19%
YoY- 10.09%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 30/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 148,812 72,174 205,278 148,812 150,349 95,144 46,792 151.94%
PBT 9,887 5,114 14,375 9,887 10,983 8,707 3,132 150.46%
Tax -1,870 -1,259 -2,208 -1,869 -1,553 -1,098 -618 142.13%
NP 8,017 3,855 12,167 8,018 9,430 7,609 2,514 152.49%
-
NP to SH 8,151 3,946 12,121 8,151 9,283 7,404 2,412 164.46%
-
Tax Rate 18.91% 24.62% 15.36% 18.90% 14.14% 12.61% 19.73% -
Total Cost 140,795 68,319 193,111 140,794 140,919 87,535 44,278 151.91%
-
Net Worth 62,130 60,221 51,337 63,150 59,652 39,294 32,621 67.29%
Dividend
30/09/06 30/06/06 31/03/06 30/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 30/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 62,130 60,221 51,337 63,150 59,652 39,294 32,621 67.29%
NOSH 41,145 42,113 37,748 41,561 37,755 34,469 29,655 29.89%
Ratio Analysis
30/09/06 30/06/06 31/03/06 30/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 5.39% 5.34% 5.93% 5.39% 6.27% 8.00% 5.37% -
ROE 13.12% 6.55% 23.61% 12.91% 15.56% 18.84% 7.39% -
Per Share
30/09/06 30/06/06 31/03/06 30/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 361.67 171.38 543.81 355.83 398.22 276.03 157.78 93.97%
EPS 19.81 9.37 32.11 19.49 24.41 21.48 8.13 103.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.43 1.36 1.51 1.58 1.14 1.10 28.79%
Adjusted Per Share Value based on latest NOSH - 41,561
30/09/06 30/06/06 31/03/06 30/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 112.65 54.64 155.40 112.65 113.82 72.03 35.42 151.95%
EPS 6.17 2.99 9.18 6.17 7.03 5.60 1.83 163.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4703 0.4559 0.3886 0.4781 0.4516 0.2975 0.2469 67.30%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 30/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.66 1.42 1.77 1.78 1.45 1.65 1.10 -
P/RPS 0.46 0.83 0.33 0.50 0.36 0.60 0.70 -28.48%
P/EPS 8.38 15.15 5.51 9.13 5.90 7.68 13.52 -31.75%
EY 11.93 6.60 18.14 10.95 16.96 13.02 7.39 46.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.99 1.30 1.18 0.92 1.45 1.00 7.90%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 30/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 30/11/06 23/08/06 31/05/06 29/11/06 27/02/06 28/11/05 24/08/05 -
Price 2.47 1.49 1.54 2.39 1.58 1.63 1.55 -
P/RPS 0.68 0.87 0.28 0.67 0.40 0.59 0.98 -25.31%
P/EPS 12.47 15.90 4.80 12.26 6.43 7.59 19.06 -28.74%
EY 8.02 6.29 20.85 8.15 15.56 13.18 5.25 40.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.04 1.13 1.58 1.00 1.43 1.41 12.82%

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