[HEXAGON] QoQ Cumulative Quarter Result on 31-Dec-2001 [#3]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
05-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- 23.98%
YoY- -67.8%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 41,547 23,135 108,301 81,669 54,730 30,493 163,995 -59.92%
PBT -3,558 -2,397 1,738 1,548 1,378 300 4,415 -
Tax 247 2,397 60 -245 -327 -14 -1,112 -
NP -3,311 0 1,798 1,303 1,051 286 3,303 -
-
NP to SH -3,311 -2,264 1,798 1,303 1,051 286 3,303 -
-
Tax Rate - - -3.45% 15.83% 23.73% 4.67% 25.19% -
Total Cost 44,858 23,135 106,503 80,366 53,679 30,207 160,692 -57.25%
-
Net Worth 21,962 23,079 25,905 25,488 25,703 24,930 23,192 -3.56%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 21,962 23,079 25,905 25,488 25,703 24,930 23,192 -3.56%
NOSH 21,962 21,980 21,953 21,973 21,987 22,000 20,426 4.94%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -7.97% 0.00% 1.66% 1.60% 1.92% 0.94% 2.01% -
ROE -15.08% -9.81% 6.94% 5.11% 4.09% 1.15% 14.24% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 189.17 105.25 493.32 371.68 248.91 138.60 802.85 -61.81%
EPS -15.07 -10.30 8.19 5.93 4.78 1.30 16.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.05 1.18 1.16 1.169 1.1332 1.1354 -8.11%
Adjusted Per Share Value based on latest NOSH - 21,985
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 31.45 17.51 81.99 61.83 41.43 23.08 124.15 -59.93%
EPS -2.51 -1.71 1.36 0.99 0.80 0.22 2.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1663 0.1747 0.1961 0.193 0.1946 0.1887 0.1756 -3.55%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.75 0.83 1.01 0.76 0.60 0.55 0.60 -
P/RPS 0.40 0.79 0.20 0.20 0.24 0.40 0.07 219.28%
P/EPS -4.97 -8.06 12.33 12.82 12.55 42.31 3.71 -
EY -20.10 -12.41 8.11 7.80 7.97 2.36 26.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.79 0.86 0.66 0.51 0.49 0.53 26.01%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 29/11/02 26/08/02 21/05/02 05/04/02 26/11/01 27/08/01 25/05/01 -
Price 0.69 0.85 0.99 0.96 0.73 0.62 0.52 -
P/RPS 0.36 0.81 0.20 0.26 0.29 0.45 0.06 229.83%
P/EPS -4.58 -8.25 12.09 16.19 15.27 47.69 3.22 -
EY -21.85 -12.12 8.27 6.18 6.55 2.10 31.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.81 0.84 0.83 0.62 0.55 0.46 31.00%

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