[HEXAGON] QoQ Quarter Result on 30-Sep-2002 [#2]

Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 53.75%
YoY- -143.97%
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 23,402 18,895 28,625 28,412 23,135 26,633 26,938 -8.97%
PBT -2,430 -3,801 -2,460 -1,161 -2,397 190 228 -
Tax 89 247 -313 114 2,397 305 82 5.62%
NP -2,341 -3,554 -2,773 -1,047 0 495 310 -
-
NP to SH -2,341 -3,554 -2,773 -1,047 -2,264 495 310 -
-
Tax Rate - - - - - -160.53% -35.96% -
Total Cost 25,743 22,449 31,398 29,459 23,135 26,138 26,628 -2.23%
-
Net Worth 12,737 15,595 19,117 21,970 23,079 25,959 25,503 -37.13%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 12,737 15,595 19,117 21,970 23,079 25,959 25,503 -37.13%
NOSH 21,960 21,965 21,974 21,970 21,980 22,000 21,985 -0.07%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -10.00% -18.81% -9.69% -3.69% 0.00% 1.86% 1.15% -
ROE -18.38% -22.79% -14.50% -4.77% -9.81% 1.91% 1.22% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 106.56 86.02 130.26 129.32 105.25 121.06 122.52 -8.90%
EPS -10.66 -16.18 -12.61 -4.76 -10.30 2.25 1.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.71 0.87 1.00 1.05 1.18 1.16 -37.08%
Adjusted Per Share Value based on latest NOSH - 21,970
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 17.72 14.30 21.67 21.51 17.51 20.16 20.39 -8.95%
EPS -1.77 -2.69 -2.10 -0.79 -1.71 0.37 0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0964 0.1181 0.1447 0.1663 0.1747 0.1965 0.1931 -37.14%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.42 0.43 0.55 0.75 0.83 1.01 0.76 -
P/RPS 0.39 0.50 0.42 0.58 0.79 0.83 0.62 -26.64%
P/EPS -3.94 -2.66 -4.36 -15.74 -8.06 44.89 53.90 -
EY -25.38 -37.63 -22.94 -6.35 -12.41 2.23 1.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.61 0.63 0.75 0.79 0.86 0.66 5.98%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 27/08/03 27/05/03 25/02/03 29/11/02 26/08/02 21/05/02 05/04/02 -
Price 0.62 0.37 0.50 0.69 0.85 0.99 0.96 -
P/RPS 0.58 0.43 0.38 0.53 0.81 0.82 0.78 -17.96%
P/EPS -5.82 -2.29 -3.96 -14.48 -8.25 44.00 68.09 -
EY -17.19 -43.73 -25.24 -6.91 -12.12 2.27 1.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.52 0.57 0.69 0.81 0.84 0.83 18.50%

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