[HEXAGON] QoQ Quarter Result on 30-Sep-2003 [#2]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 15.42%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 43,058 44,132 41,517 28,511 23,402 18,895 28,625 31.31%
PBT 2,151 3,152 5,200 -2,067 -2,430 -3,801 -2,460 -
Tax -516 -356 107 87 89 247 -313 39.59%
NP 1,635 2,796 5,307 -1,980 -2,341 -3,554 -2,773 -
-
NP to SH 1,635 2,796 5,307 -1,980 -2,341 -3,554 -2,773 -
-
Tax Rate 23.99% 11.29% -2.06% - - - - -
Total Cost 41,423 41,336 36,210 30,491 25,743 22,449 31,398 20.30%
-
Net Worth 15,801 14,715 11,861 6,372 12,737 15,595 19,117 -11.93%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 15,801 14,715 11,861 6,372 12,737 15,595 19,117 -11.93%
NOSH 21,946 21,963 21,966 21,975 21,960 21,965 21,974 -0.08%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 3.80% 6.34% 12.78% -6.94% -10.00% -18.81% -9.69% -
ROE 10.35% 19.00% 44.74% -31.07% -18.38% -22.79% -14.50% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 196.20 200.93 189.01 129.74 106.56 86.02 130.26 31.43%
EPS 7.45 12.73 24.16 -9.01 -10.66 -16.18 -12.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.67 0.54 0.29 0.58 0.71 0.87 -11.86%
Adjusted Per Share Value based on latest NOSH - 21,975
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 32.60 33.41 31.43 21.58 17.72 14.30 21.67 31.32%
EPS 1.24 2.12 4.02 -1.50 -1.77 -2.69 -2.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1196 0.1114 0.0898 0.0482 0.0964 0.1181 0.1447 -11.93%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.57 0.57 0.49 0.49 0.42 0.43 0.55 -
P/RPS 0.29 0.28 0.26 0.38 0.39 0.50 0.42 -21.89%
P/EPS 7.65 4.48 2.03 -5.44 -3.94 -2.66 -4.36 -
EY 13.07 22.33 49.31 -18.39 -25.38 -37.63 -22.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.85 0.91 1.69 0.72 0.61 0.63 16.30%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 24/08/04 26/05/04 26/02/04 20/11/03 27/08/03 27/05/03 25/02/03 -
Price 0.58 0.62 0.51 0.49 0.62 0.37 0.50 -
P/RPS 0.30 0.31 0.27 0.38 0.58 0.43 0.38 -14.59%
P/EPS 7.79 4.87 2.11 -5.44 -5.82 -2.29 -3.96 -
EY 12.84 20.53 47.37 -18.39 -17.19 -43.73 -25.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.93 0.94 1.69 1.07 0.52 0.57 26.42%

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