[HEXAGON] QoQ Quarter Result on 30-Sep-2004 [#2]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 51.13%
YoY- 224.8%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 46,792 40,783 47,347 48,453 43,058 44,132 41,517 8.30%
PBT 3,132 1,758 2,249 3,128 2,151 3,152 5,200 -28.70%
Tax -618 -101 -220 -657 -516 -356 107 -
NP 2,514 1,657 2,029 2,471 1,635 2,796 5,307 -39.25%
-
NP to SH 2,412 1,464 2,029 2,471 1,635 2,796 5,307 -40.91%
-
Tax Rate 19.73% 5.75% 9.78% 21.00% 23.99% 11.29% -2.06% -
Total Cost 44,278 39,126 45,318 45,982 41,423 41,336 36,210 14.36%
-
Net Worth 32,621 21,729 24,374 22,184 15,801 14,715 11,861 96.41%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 32,621 21,729 24,374 22,184 15,801 14,715 11,861 96.41%
NOSH 29,655 21,949 21,958 21,964 21,946 21,963 21,966 22.17%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 5.37% 4.06% 4.29% 5.10% 3.80% 6.34% 12.78% -
ROE 7.39% 6.74% 8.32% 11.14% 10.35% 19.00% 44.74% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 157.78 185.81 215.62 220.60 196.20 200.93 189.01 -11.35%
EPS 8.13 6.67 9.24 11.25 7.45 12.73 24.16 -51.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 0.99 1.11 1.01 0.72 0.67 0.54 60.76%
Adjusted Per Share Value based on latest NOSH - 21,964
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 35.42 30.87 35.84 36.68 32.60 33.41 31.43 8.30%
EPS 1.83 1.11 1.54 1.87 1.24 2.12 4.02 -40.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2469 0.1645 0.1845 0.1679 0.1196 0.1114 0.0898 96.38%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.10 0.88 0.63 0.56 0.57 0.57 0.49 -
P/RPS 0.70 0.47 0.29 0.25 0.29 0.28 0.26 93.64%
P/EPS 13.52 13.19 6.82 4.98 7.65 4.48 2.03 254.39%
EY 7.39 7.58 14.67 20.09 13.07 22.33 49.31 -71.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.89 0.57 0.55 0.79 0.85 0.91 6.49%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 24/08/05 27/05/05 24/02/05 25/11/04 24/08/04 26/05/04 26/02/04 -
Price 1.55 1.07 0.75 0.63 0.58 0.62 0.51 -
P/RPS 0.98 0.58 0.35 0.29 0.30 0.31 0.27 136.36%
P/EPS 19.06 16.04 8.12 5.60 7.79 4.87 2.11 334.31%
EY 5.25 6.23 12.32 17.86 12.84 20.53 47.37 -76.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.08 0.68 0.62 0.81 0.93 0.94 31.06%

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