[HEXAGON] QoQ Cumulative Quarter Result on 31-Dec-2010 [#3]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 15.72%
YoY- 188.81%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 142,431 70,721 326,781 270,143 163,488 78,789 414,276 -50.89%
PBT -9,435 -1,921 -45,231 4,182 3,037 938 -7,328 18.33%
Tax -84 -534 -647 -393 -323 -334 723 -
NP -9,519 -2,455 -45,878 3,789 2,714 604 -6,605 27.56%
-
NP to SH -10,144 -2,706 -47,003 4,071 3,518 789 -4,406 74.27%
-
Tax Rate - - - 9.40% 10.64% 35.61% - -
Total Cost 151,950 73,176 372,659 266,354 160,774 78,185 420,881 -49.26%
-
Net Worth 42,487 50,405 53,080 103,432 103,548 101,633 100,817 -43.76%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 42,487 50,405 53,080 103,432 103,548 101,633 100,817 -43.76%
NOSH 132,774 132,647 132,701 132,605 132,754 133,728 132,654 0.06%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -6.68% -3.47% -14.04% 1.40% 1.66% 0.77% -1.59% -
ROE -23.88% -5.37% -88.55% 3.94% 3.40% 0.78% -4.37% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 107.27 53.32 246.25 203.72 123.15 58.92 312.30 -50.92%
EPS -7.64 -2.04 -35.42 3.07 2.65 0.59 -3.32 74.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.38 0.40 0.78 0.78 0.76 0.76 -43.79%
Adjusted Per Share Value based on latest NOSH - 131,428
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 107.82 53.54 247.38 204.50 123.76 59.64 313.62 -50.89%
EPS -7.68 -2.05 -35.58 3.08 2.66 0.60 -3.34 74.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3216 0.3816 0.4018 0.783 0.7839 0.7694 0.7632 -43.76%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.14 0.22 0.49 0.44 0.43 0.66 0.73 -
P/RPS 0.00 0.00 0.20 0.22 0.35 1.12 0.23 -
P/EPS 0.00 0.00 -1.38 14.33 16.23 111.86 -21.98 -
EY 0.00 0.00 -72.29 6.98 6.16 0.89 -4.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.23 0.56 0.55 0.87 0.96 -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 23/08/11 30/05/11 23/02/11 24/11/10 24/08/10 31/05/10 -
Price 0.21 0.22 0.41 0.49 0.46 0.60 0.70 -
P/RPS 0.00 0.00 0.17 0.24 0.37 1.02 0.22 -
P/EPS 0.00 0.00 -1.16 15.96 17.36 101.69 -21.08 -
EY 0.00 0.00 -86.39 6.27 5.76 0.98 -4.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.03 0.63 0.59 0.79 0.92 -

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