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

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 106.56%
YoY- 10.09%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 30/03/06 CAGR
Revenue 61,248 274,914 225,068 148,812 72,174 205,278 148,812 -50.78%
PBT 2,815 17,963 14,788 9,887 5,114 14,375 9,887 -63.33%
Tax -458 -3,913 -2,603 -1,870 -1,259 -2,208 -1,869 -67.47%
NP 2,357 14,050 12,185 8,017 3,855 12,167 8,018 -62.38%
-
NP to SH 2,500 15,004 12,243 8,151 3,946 12,121 8,151 -61.09%
-
Tax Rate 16.27% 21.78% 17.60% 18.91% 24.62% 15.36% 18.90% -
Total Cost 58,891 260,864 212,883 140,795 68,319 193,111 140,794 -50.14%
-
Net Worth 70,544 69,173 65,889 62,130 60,221 51,337 63,150 9.24%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 30/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 30/03/06 CAGR
Net Worth 70,544 69,173 65,889 62,130 60,221 51,337 63,150 9.24%
NOSH 41,254 41,174 41,180 41,145 42,113 37,748 41,561 -0.59%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 30/03/06 CAGR
NP Margin 3.85% 5.11% 5.41% 5.39% 5.34% 5.93% 5.39% -
ROE 3.54% 21.69% 18.58% 13.12% 6.55% 23.61% 12.91% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 30/03/06 CAGR
RPS 148.47 667.68 546.54 361.67 171.38 543.81 355.83 -50.24%
EPS 6.06 36.44 29.73 19.81 9.37 32.11 19.49 -60.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.68 1.60 1.51 1.43 1.36 1.51 10.44%
Adjusted Per Share Value based on latest NOSH - 41,154
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 30/03/06 CAGR
RPS 46.37 208.12 170.38 112.65 54.64 155.40 112.65 -50.78%
EPS 1.89 11.36 9.27 6.17 2.99 9.18 6.17 -61.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.534 0.5237 0.4988 0.4703 0.4559 0.3886 0.4781 9.23%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 30/03/06 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/03/06 -
Price 2.67 2.75 2.55 1.66 1.42 1.77 1.78 -
P/RPS 1.80 0.41 0.47 0.46 0.83 0.33 0.50 178.17%
P/EPS 44.06 7.55 8.58 8.38 15.15 5.51 9.13 251.52%
EY 2.27 13.25 11.66 11.93 6.60 18.14 10.95 -71.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.64 1.59 1.10 0.99 1.30 1.18 24.97%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 30/03/06 CAGR
Date 28/08/07 01/06/07 28/02/07 30/11/06 23/08/06 31/05/06 29/11/06 -
Price 2.60 2.90 2.45 2.47 1.49 1.54 2.39 -
P/RPS 1.75 0.43 0.45 0.68 0.87 0.28 0.67 115.28%
P/EPS 42.90 7.96 8.24 12.47 15.90 4.80 12.26 171.93%
EY 2.33 12.57 12.13 8.02 6.29 20.85 8.15 -63.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.73 1.53 1.64 1.04 1.13 1.58 -3.04%

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