[HEXAGON] QoQ Quarter Result on 30-Jun-2006 [#1]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
23-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- 39.04%
YoY- 63.6%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 30/03/06 31/12/05 CAGR
Revenue 49,846 76,255 76,638 72,174 54,929 76,638 55,205 -7.86%
PBT 3,175 4,900 4,774 5,114 3,392 4,774 2,275 30.65%
Tax -1,310 -734 -610 -1,259 -655 -610 -454 133.98%
NP 1,865 4,166 4,164 3,855 2,737 4,164 1,821 1.93%
-
NP to SH 2,761 4,090 4,206 3,946 2,838 4,206 1,879 36.16%
-
Tax Rate 41.26% 14.98% 12.78% 24.62% 19.31% 12.78% 19.96% -
Total Cost 47,981 72,089 72,474 68,319 52,192 72,474 53,384 -8.20%
-
Net Worth 69,127 65,835 62,143 60,221 51,325 62,757 59,644 12.56%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 30/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 30/03/06 31/12/05 CAGR
Net Worth 69,127 65,835 62,143 60,221 51,325 62,757 59,644 12.56%
NOSH 41,147 41,146 41,154 42,113 37,739 41,561 37,749 7.15%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 30/03/06 31/12/05 CAGR
NP Margin 3.74% 5.46% 5.43% 5.34% 4.98% 5.43% 3.30% -
ROE 3.99% 6.21% 6.77% 6.55% 5.53% 6.70% 3.15% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 30/03/06 31/12/05 CAGR
RPS 121.14 185.32 186.22 171.38 145.55 184.40 146.24 -14.02%
EPS 6.71 9.94 10.22 9.37 7.52 10.12 4.80 30.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.60 1.51 1.43 1.36 1.51 1.58 5.04%
Adjusted Per Share Value based on latest NOSH - 42,113
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 30/03/06 31/12/05 CAGR
RPS 37.73 57.73 58.02 54.64 41.58 58.02 41.79 -7.87%
EPS 2.09 3.10 3.18 2.99 2.15 3.18 1.42 36.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5233 0.4984 0.4704 0.4559 0.3885 0.4751 0.4515 12.56%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 30/03/06 31/12/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/03/06 30/12/05 -
Price 2.75 2.55 1.66 1.42 1.77 1.78 1.45 -
P/RPS 2.27 1.38 0.89 0.83 1.22 0.97 0.99 94.58%
P/EPS 40.98 25.65 16.24 15.15 23.54 17.59 29.13 31.49%
EY 2.44 3.90 6.16 6.60 4.25 5.69 3.43 -23.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.59 1.10 0.99 1.30 1.18 0.92 58.99%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 30/03/06 31/12/05 CAGR
Date 01/06/07 28/02/07 30/11/06 23/08/06 31/05/06 29/11/06 27/02/06 -
Price 2.90 2.45 2.47 1.49 1.54 2.39 1.58 -
P/RPS 2.39 1.32 1.33 0.87 1.06 1.30 1.08 89.12%
P/EPS 43.22 24.65 24.17 15.90 20.48 23.62 31.74 28.10%
EY 2.31 4.06 4.14 6.29 4.88 4.23 3.15 -22.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.53 1.64 1.04 1.13 1.58 1.00 55.22%

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