[HEXAGON] QoQ Cumulative Quarter Result on 31-Dec-1999 [#3]

Announcement Date
23-May-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2000
Quarter
31-Dec-1999 [#3]
Profit Trend
QoQ- 18.22%
YoY--%
View:
Show?
Cumulative Result
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/12/98 CAGR
Revenue 82,297 38,659 111,481 65,021 40,795 14,126 0 -100.00%
PBT 2,915 602 -4,198 -4,818 -5,932 -3,725 0 -100.00%
Tax -211 -248 4,198 4,818 5,932 3,725 0 -100.00%
NP 2,704 354 0 0 0 0 0 -100.00%
-
NP to SH 2,704 354 -4,082 -4,918 -6,014 -3,778 0 -100.00%
-
Tax Rate 7.24% 41.20% - - - - - -
Total Cost 79,593 38,305 111,481 65,021 40,795 14,126 0 -100.00%
-
Net Worth 20,962 0 18,112 18,470 17,179 0 0 -100.00%
Dividend
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/12/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/12/98 CAGR
Net Worth 20,962 0 18,112 18,470 17,179 0 0 -100.00%
NOSH 19,970 19,938 19,965 19,966 19,973 19,968 19,971 0.00%
Ratio Analysis
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/12/98 CAGR
NP Margin 3.29% 0.92% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE 12.90% 0.00% -22.54% -26.63% -35.01% 0.00% 0.00% -
Per Share
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/12/98 CAGR
RPS 412.09 193.89 558.36 325.65 204.25 70.74 0.00 -100.00%
EPS 13.54 1.77 -20.44 -24.63 -30.11 -18.92 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0497 0.00 0.9072 0.9251 0.8601 0.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 19,963
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/12/98 CAGR
RPS 62.30 29.27 84.39 49.22 30.88 10.69 0.00 -100.00%
EPS 2.05 0.27 -3.09 -3.72 -4.55 -2.86 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1587 0.00 0.1371 0.1398 0.13 0.00 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/12/98 CAGR
Date 29/09/00 30/06/00 31/03/00 - - - - -
Price 0.92 1.20 1.61 0.00 0.00 0.00 0.00 -
P/RPS 0.22 0.62 0.29 0.00 0.00 0.00 0.00 -100.00%
P/EPS 6.79 67.59 -7.87 0.00 0.00 0.00 0.00 -100.00%
EY 14.72 1.48 -12.70 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.00 1.77 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/12/98 CAGR
Date 27/11/00 25/08/00 23/05/00 23/05/00 22/11/99 - - -
Price 0.88 1.24 1.40 1.40 0.00 0.00 0.00 -
P/RPS 0.21 0.64 0.25 0.43 0.00 0.00 0.00 -100.00%
P/EPS 6.50 69.84 -6.85 -5.68 0.00 0.00 0.00 -100.00%
EY 15.39 1.43 -14.60 -17.59 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.00 1.54 1.51 0.00 0.00 0.00 -100.00%

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