[HEXAGON] QoQ Quarter Result on 30-Mar-2006 [#2]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Mar-2006 [#2]
Profit Trend
QoQ- 123.84%
YoY- -15.76%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 30/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 76,638 72,174 54,929 76,638 55,205 48,352 46,792 48.29%
PBT 4,774 5,114 3,392 4,774 2,275 5,576 3,132 40.02%
Tax -610 -1,259 -655 -610 -454 -480 -618 -1.03%
NP 4,164 3,855 2,737 4,164 1,821 5,096 2,514 49.63%
-
NP to SH 4,206 3,946 2,838 4,206 1,879 4,993 2,412 55.91%
-
Tax Rate 12.78% 24.62% 19.31% 12.78% 19.96% 8.61% 19.73% -
Total Cost 72,474 68,319 52,192 72,474 53,384 43,256 44,278 48.22%
-
Net Worth 62,143 60,221 51,325 62,757 59,644 39,301 32,621 67.32%
Dividend
30/09/06 30/06/06 31/03/06 30/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 30/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 62,143 60,221 51,325 62,757 59,644 39,301 32,621 67.32%
NOSH 41,154 42,113 37,739 41,561 37,749 34,475 29,655 29.91%
Ratio Analysis
30/09/06 30/06/06 31/03/06 30/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 5.43% 5.34% 4.98% 5.43% 3.30% 10.54% 5.37% -
ROE 6.77% 6.55% 5.53% 6.70% 3.15% 12.70% 7.39% -
Per Share
30/09/06 30/06/06 31/03/06 30/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 186.22 171.38 145.55 184.40 146.24 140.25 157.78 14.15%
EPS 10.22 9.37 7.52 10.12 4.80 14.48 8.13 20.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.43 1.36 1.51 1.58 1.14 1.10 28.79%
Adjusted Per Share Value based on latest NOSH - 41,561
30/09/06 30/06/06 31/03/06 30/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 58.02 54.64 41.58 58.02 41.79 36.60 35.42 48.31%
EPS 3.18 2.99 2.15 3.18 1.42 3.78 1.83 55.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4704 0.4559 0.3885 0.4751 0.4515 0.2975 0.2469 67.33%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 30/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.66 1.42 1.77 1.78 1.45 1.65 1.10 -
P/RPS 0.89 0.83 1.22 0.97 0.99 1.18 0.70 21.14%
P/EPS 16.24 15.15 23.54 17.59 29.13 11.39 13.52 15.76%
EY 6.16 6.60 4.25 5.69 3.43 8.78 7.39 -13.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.99 1.30 1.18 0.92 1.45 1.00 7.90%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 30/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 30/11/06 23/08/06 31/05/06 29/11/06 27/02/06 28/11/05 24/08/05 -
Price 2.47 1.49 1.54 2.39 1.58 1.63 1.55 -
P/RPS 1.33 0.87 1.06 1.30 1.08 1.16 0.98 27.62%
P/EPS 24.17 15.90 20.48 23.62 31.74 11.25 19.06 20.88%
EY 4.14 6.29 4.88 4.23 3.15 8.89 5.25 -17.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.04 1.13 1.58 1.00 1.43 1.41 12.82%

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