[HEXAGON] QoQ Quarter Result on 30-Sep-2007 [#2]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 141.44%
YoY- 43.51%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 83,228 111,403 117,000 106,119 61,248 49,846 76,255 6.01%
PBT 2,220 1,841 6,692 8,012 2,815 3,175 4,900 -41.03%
Tax -1,066 108 -1,602 -1,651 -458 -1,310 -734 28.27%
NP 1,154 1,949 5,090 6,361 2,357 1,865 4,166 -57.53%
-
NP to SH 348 1,578 4,617 6,036 2,500 2,761 4,090 -80.68%
-
Tax Rate 48.02% -5.87% 23.94% 20.61% 16.27% 41.26% 14.98% -
Total Cost 82,074 109,454 111,910 99,758 58,891 47,981 72,089 9.04%
-
Net Worth 107,076 66,832 79,560 76,993 70,544 69,127 65,835 38.34%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - 928 - - - - - -
Div Payout % - 58.82% - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 107,076 66,832 79,560 76,993 70,544 69,127 65,835 38.34%
NOSH 133,846 46,411 41,223 41,173 41,254 41,147 41,146 119.70%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 1.39% 1.75% 4.35% 5.99% 3.85% 3.74% 5.46% -
ROE 0.33% 2.36% 5.80% 7.84% 3.54% 3.99% 6.21% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 62.18 240.03 283.82 257.74 148.47 121.14 185.32 -51.74%
EPS 0.26 3.40 11.20 14.66 6.06 6.71 9.94 -91.20%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 1.44 1.93 1.87 1.71 1.68 1.60 -37.03%
Adjusted Per Share Value based on latest NOSH - 41,173
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 63.01 84.33 88.57 80.33 46.37 37.73 57.73 6.01%
EPS 0.26 1.19 3.50 4.57 1.89 2.09 3.10 -80.86%
DPS 0.00 0.70 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8106 0.5059 0.6023 0.5829 0.534 0.5233 0.4984 38.33%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.72 1.87 3.45 2.49 2.67 2.75 2.55 -
P/RPS 2.77 0.78 1.22 0.97 1.80 2.27 1.38 59.19%
P/EPS 661.54 55.00 30.80 16.98 44.06 40.98 25.65 774.66%
EY 0.15 1.82 3.25 5.89 2.27 2.44 3.90 -88.62%
DY 0.00 1.07 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 1.30 1.79 1.33 1.56 1.64 1.59 22.30%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 04/06/08 26/02/08 27/11/07 28/08/07 01/06/07 28/02/07 -
Price 1.66 1.64 2.78 3.12 2.60 2.90 2.45 -
P/RPS 2.67 0.68 0.98 1.21 1.75 2.39 1.32 60.00%
P/EPS 638.46 48.24 24.82 21.28 42.90 43.22 24.65 777.14%
EY 0.16 2.07 4.03 4.70 2.33 2.31 4.06 -88.44%
DY 0.00 1.22 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 1.14 1.44 1.67 1.52 1.73 1.53 22.34%

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