[HEXAGON] QoQ Quarter Result on 30-Sep-2005 [#2]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 107.01%
YoY- 102.06%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
Quarter Result
31/03/06 30/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 54,929 76,638 55,205 48,352 46,792 40,783 47,347 12.65%
PBT 3,392 4,774 2,275 5,576 3,132 1,758 2,249 39.04%
Tax -655 -610 -454 -480 -618 -101 -220 139.93%
NP 2,737 4,164 1,821 5,096 2,514 1,657 2,029 27.13%
-
NP to SH 2,838 4,206 1,879 4,993 2,412 1,464 2,029 30.88%
-
Tax Rate 19.31% 12.78% 19.96% 8.61% 19.73% 5.75% 9.78% -
Total Cost 52,192 72,474 53,384 43,256 44,278 39,126 45,318 11.99%
-
Net Worth 51,325 62,757 59,644 39,301 32,621 21,729 24,374 81.73%
Dividend
31/03/06 30/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 30/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 51,325 62,757 59,644 39,301 32,621 21,729 24,374 81.73%
NOSH 37,739 41,561 37,749 34,475 29,655 21,949 21,958 54.40%
Ratio Analysis
31/03/06 30/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 4.98% 5.43% 3.30% 10.54% 5.37% 4.06% 4.29% -
ROE 5.53% 6.70% 3.15% 12.70% 7.39% 6.74% 8.32% -
Per Share
31/03/06 30/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 145.55 184.40 146.24 140.25 157.78 185.81 215.62 -27.04%
EPS 7.52 10.12 4.80 14.48 8.13 6.67 9.24 -15.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.51 1.58 1.14 1.10 0.99 1.11 17.69%
Adjusted Per Share Value based on latest NOSH - 34,475
31/03/06 30/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 41.58 58.02 41.79 36.60 35.42 30.87 35.84 12.65%
EPS 2.15 3.18 1.42 3.78 1.83 1.11 1.54 30.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3885 0.4751 0.4515 0.2975 0.2469 0.1645 0.1845 81.72%
Price Multiplier on Financial Quarter End Date
31/03/06 30/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 31/03/06 30/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.77 1.78 1.45 1.65 1.10 0.88 0.63 -
P/RPS 1.22 0.97 0.99 1.18 0.70 0.47 0.29 216.62%
P/EPS 23.54 17.59 29.13 11.39 13.52 13.19 6.82 170.14%
EY 4.25 5.69 3.43 8.78 7.39 7.58 14.67 -62.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.18 0.92 1.45 1.00 0.89 0.57 93.75%
Price Multiplier on Announcement Date
31/03/06 30/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 31/05/06 29/11/06 27/02/06 28/11/05 24/08/05 27/05/05 24/02/05 -
Price 1.54 2.39 1.58 1.63 1.55 1.07 0.75 -
P/RPS 1.06 1.30 1.08 1.16 0.98 0.58 0.35 143.24%
P/EPS 20.48 23.62 31.74 11.25 19.06 16.04 8.12 110.04%
EY 4.88 4.23 3.15 8.89 5.25 6.23 12.32 -52.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.58 1.00 1.43 1.41 1.08 0.68 50.29%

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