[HEXAGON] QoQ Cumulative Quarter Result on 30-Sep-2007 [#2]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 241.44%
YoY- 4.72%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 83,228 395,768 284,365 167,366 61,248 274,914 225,068 -48.51%
PBT 2,220 19,360 17,518 10,827 2,815 17,963 14,788 -71.78%
Tax -1,066 -3,604 -3,711 -2,109 -458 -3,913 -2,603 -44.88%
NP 1,154 15,756 13,807 8,718 2,357 14,050 12,185 -79.25%
-
NP to SH 348 14,730 13,153 8,536 2,500 15,004 12,243 -90.70%
-
Tax Rate 48.02% 18.62% 21.18% 19.48% 16.27% 21.78% 17.60% -
Total Cost 82,074 380,012 270,558 158,648 58,891 260,864 212,883 -47.05%
-
Net Worth 107,076 66,870 79,577 77,001 70,544 69,173 65,889 38.26%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - 928 - - - - - -
Div Payout % - 6.31% - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 107,076 66,870 79,577 77,001 70,544 69,173 65,889 38.26%
NOSH 133,846 46,437 41,231 41,177 41,254 41,174 41,180 119.57%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 1.39% 3.98% 4.86% 5.21% 3.85% 5.11% 5.41% -
ROE 0.33% 22.03% 16.53% 11.09% 3.54% 21.69% 18.58% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 62.18 852.26 689.67 406.45 148.47 667.68 546.54 -76.55%
EPS 0.26 31.72 31.90 20.73 6.06 36.44 29.73 -95.76%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 1.44 1.93 1.87 1.71 1.68 1.60 -37.03%
Adjusted Per Share Value based on latest NOSH - 41,173
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 63.01 299.60 215.27 126.70 46.37 208.12 170.38 -48.50%
EPS 0.26 11.15 9.96 6.46 1.89 11.36 9.27 -90.78%
DPS 0.00 0.70 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8106 0.5062 0.6024 0.5829 0.534 0.5237 0.4988 38.26%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.72 1.87 3.45 2.49 2.67 2.75 2.55 -
P/RPS 2.77 0.22 0.50 0.61 1.80 0.41 0.47 226.63%
P/EPS 661.54 5.90 10.82 12.01 44.06 7.55 8.58 1716.33%
EY 0.15 16.96 9.25 8.33 2.27 13.25 11.66 -94.52%
DY 0.00 1.07 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 1.30 1.79 1.33 1.56 1.64 1.59 22.30%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 04/06/08 26/02/08 27/11/07 28/08/07 01/06/07 28/02/07 -
Price 1.66 1.64 2.78 3.12 2.60 2.90 2.45 -
P/RPS 2.67 0.19 0.40 0.77 1.75 0.43 0.45 228.09%
P/EPS 638.46 5.17 8.71 15.05 42.90 7.96 8.24 1722.30%
EY 0.16 19.34 11.47 6.64 2.33 12.57 12.13 -94.43%
DY 0.00 1.22 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 1.14 1.44 1.67 1.52 1.73 1.53 22.34%

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