[HEXAGON] QoQ Cumulative Quarter Result on 30-Sep-2000 [#2]

Announcement Date
27-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2001
Quarter
30-Sep-2000 [#2]
Profit Trend
QoQ- 663.84%
YoY- 144.96%
Quarter Report
View:
Show?
Cumulative Result
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Revenue 30,493 163,995 126,766 82,297 38,659 111,481 65,021 0.77%
PBT 300 4,415 4,827 2,915 602 -4,198 -4,818 -
Tax -14 -1,112 -780 -211 -248 4,198 4,818 -
NP 286 3,303 4,047 2,704 354 0 0 -100.00%
-
NP to SH 286 3,303 4,047 2,704 354 -4,082 -4,918 -
-
Tax Rate 4.67% 25.19% 16.16% 7.24% 41.20% - - -
Total Cost 30,207 160,692 122,719 79,593 38,305 111,481 65,021 0.78%
-
Net Worth 24,930 23,192 23,416 20,962 0 18,112 18,470 -0.30%
Dividend
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Net Worth 24,930 23,192 23,416 20,962 0 18,112 18,470 -0.30%
NOSH 22,000 20,426 20,564 19,970 19,938 19,965 19,966 -0.09%
Ratio Analysis
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
NP Margin 0.94% 2.01% 3.19% 3.29% 0.92% 0.00% 0.00% -
ROE 1.15% 14.24% 17.28% 12.90% 0.00% -22.54% -26.63% -
Per Share
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 138.60 802.85 616.45 412.09 193.89 558.36 325.65 0.87%
EPS 1.30 16.17 19.68 13.54 1.77 -20.44 -24.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1332 1.1354 1.1387 1.0497 0.00 0.9072 0.9251 -0.20%
Adjusted Per Share Value based on latest NOSH - 19,974
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 23.08 124.15 95.96 62.30 29.27 84.39 49.22 0.77%
EPS 0.22 2.50 3.06 2.05 0.27 -3.09 -3.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1887 0.1756 0.1773 0.1587 0.00 0.1371 0.1398 -0.30%
Price Multiplier on Financial Quarter End Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - -
Price 0.55 0.60 0.85 0.92 1.20 1.61 0.00 -
P/RPS 0.40 0.07 0.14 0.22 0.62 0.29 0.00 -100.00%
P/EPS 42.31 3.71 4.32 6.79 67.59 -7.87 0.00 -100.00%
EY 2.36 26.95 23.15 14.72 1.48 -12.70 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.53 0.75 0.88 0.00 1.77 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 27/08/01 25/05/01 21/02/01 27/11/00 25/08/00 23/05/00 23/05/00 -
Price 0.62 0.52 0.82 0.88 1.24 1.40 1.40 -
P/RPS 0.45 0.06 0.13 0.21 0.64 0.25 0.43 -0.04%
P/EPS 47.69 3.22 4.17 6.50 69.84 -6.85 -5.68 -
EY 2.10 31.10 24.00 15.39 1.43 -14.60 -17.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.46 0.72 0.84 0.00 1.54 1.51 1.02%

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