[HEXAGON] QoQ Quarter Result on 30-Jun-2007 [#1]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- -9.45%
YoY- -36.64%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 111,403 117,000 106,119 61,248 49,846 76,255 76,638 28.29%
PBT 1,841 6,692 8,012 2,815 3,175 4,900 4,774 -46.98%
Tax 108 -1,602 -1,651 -458 -1,310 -734 -610 -
NP 1,949 5,090 6,361 2,357 1,865 4,166 4,164 -39.68%
-
NP to SH 1,578 4,617 6,036 2,500 2,761 4,090 4,206 -47.95%
-
Tax Rate -5.87% 23.94% 20.61% 16.27% 41.26% 14.98% 12.78% -
Total Cost 109,454 111,910 99,758 58,891 47,981 72,089 72,474 31.60%
-
Net Worth 66,832 79,560 76,993 70,544 69,127 65,835 62,143 4.96%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 928 - - - - - - -
Div Payout % 58.82% - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 66,832 79,560 76,993 70,544 69,127 65,835 62,143 4.96%
NOSH 46,411 41,223 41,173 41,254 41,147 41,146 41,154 8.33%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 1.75% 4.35% 5.99% 3.85% 3.74% 5.46% 5.43% -
ROE 2.36% 5.80% 7.84% 3.54% 3.99% 6.21% 6.77% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 240.03 283.82 257.74 148.47 121.14 185.32 186.22 18.42%
EPS 3.40 11.20 14.66 6.06 6.71 9.94 10.22 -51.95%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.93 1.87 1.71 1.68 1.60 1.51 -3.11%
Adjusted Per Share Value based on latest NOSH - 41,254
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 84.33 88.57 80.33 46.37 37.73 57.73 58.02 28.28%
EPS 1.19 3.50 4.57 1.89 2.09 3.10 3.18 -48.03%
DPS 0.70 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5059 0.6023 0.5829 0.534 0.5233 0.4984 0.4704 4.96%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.87 3.45 2.49 2.67 2.75 2.55 1.66 -
P/RPS 0.78 1.22 0.97 1.80 2.27 1.38 0.89 -8.41%
P/EPS 55.00 30.80 16.98 44.06 40.98 25.65 16.24 125.35%
EY 1.82 3.25 5.89 2.27 2.44 3.90 6.16 -55.60%
DY 1.07 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.79 1.33 1.56 1.64 1.59 1.10 11.76%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 04/06/08 26/02/08 27/11/07 28/08/07 01/06/07 28/02/07 30/11/06 -
Price 1.64 2.78 3.12 2.60 2.90 2.45 2.47 -
P/RPS 0.68 0.98 1.21 1.75 2.39 1.32 1.33 -36.03%
P/EPS 48.24 24.82 21.28 42.90 43.22 24.65 24.17 58.45%
EY 2.07 4.03 4.70 2.33 2.31 4.06 4.14 -36.97%
DY 1.22 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.44 1.67 1.52 1.73 1.53 1.64 -21.51%

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