[HEXAGON] QoQ Cumulative Quarter Result on 31-Dec-2006 [#3]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 50.2%
YoY- 31.89%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 167,366 61,248 274,914 225,068 148,812 72,174 205,278 -12.71%
PBT 10,827 2,815 17,963 14,788 9,887 5,114 14,375 -17.20%
Tax -2,109 -458 -3,913 -2,603 -1,870 -1,259 -2,208 -3.00%
NP 8,718 2,357 14,050 12,185 8,017 3,855 12,167 -19.91%
-
NP to SH 8,536 2,500 15,004 12,243 8,151 3,946 12,121 -20.82%
-
Tax Rate 19.48% 16.27% 21.78% 17.60% 18.91% 24.62% 15.36% -
Total Cost 158,648 58,891 260,864 212,883 140,795 68,319 193,111 -12.27%
-
Net Worth 77,001 70,544 69,173 65,889 62,130 60,221 51,337 30.99%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 77,001 70,544 69,173 65,889 62,130 60,221 51,337 30.99%
NOSH 41,177 41,254 41,174 41,180 41,145 42,113 37,748 5.96%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 5.21% 3.85% 5.11% 5.41% 5.39% 5.34% 5.93% -
ROE 11.09% 3.54% 21.69% 18.58% 13.12% 6.55% 23.61% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 406.45 148.47 667.68 546.54 361.67 171.38 543.81 -17.62%
EPS 20.73 6.06 36.44 29.73 19.81 9.37 32.11 -25.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.87 1.71 1.68 1.60 1.51 1.43 1.36 23.62%
Adjusted Per Share Value based on latest NOSH - 41,146
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 126.70 46.37 208.12 170.38 112.65 54.64 155.40 -12.71%
EPS 6.46 1.89 11.36 9.27 6.17 2.99 9.18 -20.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5829 0.534 0.5237 0.4988 0.4703 0.4559 0.3886 31.00%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.49 2.67 2.75 2.55 1.66 1.42 1.77 -
P/RPS 0.61 1.80 0.41 0.47 0.46 0.83 0.33 50.56%
P/EPS 12.01 44.06 7.55 8.58 8.38 15.15 5.51 68.03%
EY 8.33 2.27 13.25 11.66 11.93 6.60 18.14 -40.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.56 1.64 1.59 1.10 0.99 1.30 1.53%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 28/08/07 01/06/07 28/02/07 30/11/06 23/08/06 31/05/06 -
Price 3.12 2.60 2.90 2.45 2.47 1.49 1.54 -
P/RPS 0.77 1.75 0.43 0.45 0.68 0.87 0.28 96.16%
P/EPS 15.05 42.90 7.96 8.24 12.47 15.90 4.80 114.07%
EY 6.64 2.33 12.57 12.13 8.02 6.29 20.85 -53.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.52 1.73 1.53 1.64 1.04 1.13 29.71%

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