[HEXAGON] QoQ Cumulative Quarter Result on 31-Dec-2005 [#3]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 25.38%
YoY- 51.26%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 30/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 72,174 205,278 148,812 150,349 95,144 46,792 179,640 -51.80%
PBT 5,114 14,375 9,887 10,983 8,707 3,132 9,287 -37.97%
Tax -1,259 -2,208 -1,869 -1,553 -1,098 -618 -1,359 -5.93%
NP 3,855 12,167 8,018 9,430 7,609 2,514 7,928 -43.84%
-
NP to SH 3,946 12,121 8,151 9,283 7,404 2,412 7,602 -40.83%
-
Tax Rate 24.62% 15.36% 18.90% 14.14% 12.61% 19.73% 14.63% -
Total Cost 68,319 193,111 140,794 140,919 87,535 44,278 171,712 -52.17%
-
Net Worth 60,221 51,337 63,150 59,652 39,294 32,621 27,895 85.15%
Dividend
30/06/06 31/03/06 30/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 30/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 60,221 51,337 63,150 59,652 39,294 32,621 27,895 85.15%
NOSH 42,113 37,748 41,561 37,755 34,469 29,655 21,964 68.37%
Ratio Analysis
30/06/06 31/03/06 30/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 5.34% 5.93% 5.39% 6.27% 8.00% 5.37% 4.41% -
ROE 6.55% 23.61% 12.91% 15.56% 18.84% 7.39% 27.25% -
Per Share
30/06/06 31/03/06 30/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 171.38 543.81 355.83 398.22 276.03 157.78 817.86 -71.37%
EPS 9.37 32.11 19.49 24.41 21.48 8.13 34.61 -64.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.36 1.51 1.58 1.14 1.10 1.27 9.96%
Adjusted Per Share Value based on latest NOSH - 37,749
30/06/06 31/03/06 30/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 54.64 155.40 112.65 113.82 72.03 35.42 135.99 -51.80%
EPS 2.99 9.18 6.17 7.03 5.60 1.83 5.75 -40.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4559 0.3886 0.4781 0.4516 0.2975 0.2469 0.2112 85.13%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 30/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/06/06 31/03/06 30/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.42 1.77 1.78 1.45 1.65 1.10 0.88 -
P/RPS 0.83 0.33 0.50 0.36 0.60 0.70 0.11 404.11%
P/EPS 15.15 5.51 9.13 5.90 7.68 13.52 2.54 317.64%
EY 6.60 18.14 10.95 16.96 13.02 7.39 39.33 -76.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.30 1.18 0.92 1.45 1.00 0.69 33.50%
Price Multiplier on Announcement Date
30/06/06 31/03/06 30/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 23/08/06 31/05/06 29/11/06 27/02/06 28/11/05 24/08/05 27/05/05 -
Price 1.49 1.54 2.39 1.58 1.63 1.55 1.07 -
P/RPS 0.87 0.28 0.67 0.40 0.59 0.98 0.13 357.95%
P/EPS 15.90 4.80 12.26 6.43 7.59 19.06 3.09 271.07%
EY 6.29 20.85 8.15 15.56 13.18 5.25 32.35 -73.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.13 1.58 1.00 1.43 1.41 0.84 18.64%

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