[HEXAGON] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 99.09%
YoY- 2.27%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 744 3,748 2,750 1,663 756 299,927 299,265 -98.17%
PBT -819 -89,424 -53,944 -53,728 -838 -70,789 -66,450 -94.67%
Tax 0 -85 0 0 0 -1,478 -1,478 -
NP -819 -89,509 -53,944 -53,728 -838 -72,267 -67,928 -94.75%
-
NP to SH -819 -89,509 -53,944 -53,728 -838 -72,862 -68,523 -94.78%
-
Tax Rate - - - - - - - -
Total Cost 1,563 93,257 56,694 55,391 1,594 372,194 367,193 -97.38%
-
Net Worth -112,282 -110,144 -76,968 -76,962 23,942 -19,889 -14,585 290.36%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth -112,282 -110,144 -76,968 -76,962 23,942 -19,889 -14,585 290.36%
NOSH 132,096 132,704 132,703 132,694 133,015 132,596 132,590 -0.24%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -110.08% -2,388.18% -1,961.60% -3,230.79% -110.85% -24.09% -22.70% -
ROE 0.00% 0.00% 0.00% 0.00% -3.50% 0.00% 0.00% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 0.56 2.82 2.07 1.25 0.57 226.19 225.71 -98.17%
EPS -0.62 -67.45 -40.65 -40.49 -0.63 -54.95 -51.68 -94.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.85 -0.83 -0.58 -0.58 0.18 -0.15 -0.11 291.34%
Adjusted Per Share Value based on latest NOSH - 132,096
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 0.56 2.84 2.08 1.26 0.57 227.05 226.55 -98.17%
EPS -0.62 -67.76 -40.84 -40.67 -0.63 -55.16 -51.87 -94.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.85 -0.8338 -0.5827 -0.5826 0.1813 -0.1506 -0.1104 290.39%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.035 0.04 0.06 0.035 0.04 0.07 0.09 -
P/RPS 6.21 1.42 2.90 2.79 7.04 0.03 0.04 2797.49%
P/EPS -5.65 -0.06 -0.15 -0.09 -6.35 -0.13 -0.17 935.92%
EY -17.71 -1,686.25 -677.50 -1,156.86 -15.75 -785.00 -574.22 -90.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.22 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 26/02/14 27/11/13 28/08/13 29/05/13 28/02/13 28/02/13 -
Price 0.005 0.05 0.045 0.035 0.035 0.075 0.075 -
P/RPS 0.89 1.77 2.17 2.79 6.16 0.03 0.03 860.30%
P/EPS -0.81 -0.07 -0.11 -0.09 -5.56 -0.14 -0.15 208.11%
EY -124.00 -1,349.00 -903.33 -1,156.86 -18.00 -732.67 -689.07 -68.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.19 0.00 0.00 -

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