[HEXAGON] QoQ Quarter Result on 30-Sep-2011 [#3]

Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -174.87%
YoY- -372.55%
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 33,779 60,494 61,476 71,710 70,721 56,638 106,655 -53.56%
PBT -39,133 -7,319 -9,878 -7,514 -1,921 -49,412 1,144 -
Tax 725 95 -1,092 450 -534 -254 -70 -
NP -38,408 -7,224 -10,970 -7,064 -2,455 -49,666 1,074 -
-
NP to SH -38,653 -7,638 -10,771 -7,438 -2,706 -51,073 552 -
-
Tax Rate - - - - - - 6.12% -
Total Cost 72,187 67,718 72,446 78,774 73,176 106,304 105,581 -22.40%
-
Net Worth -14,586 23,868 31,835 42,427 50,405 53,076 102,514 -
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth -14,586 23,868 31,835 42,427 50,405 53,076 102,514 -
NOSH 132,600 132,604 132,647 132,584 132,647 132,691 131,428 0.59%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -113.70% -11.94% -17.84% -9.85% -3.47% -87.69% 1.01% -
ROE 0.00% -32.00% -33.83% -17.53% -5.37% -96.23% 0.54% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 25.47 45.62 46.35 54.09 53.32 42.68 81.15 -53.84%
EPS -29.15 -5.76 -8.12 -5.61 -2.04 -38.49 0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.11 0.18 0.24 0.32 0.38 0.40 0.78 -
Adjusted Per Share Value based on latest NOSH - 132,584
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 25.57 45.80 46.54 54.29 53.54 42.88 80.74 -53.57%
EPS -29.26 -5.78 -8.15 -5.63 -2.05 -38.66 0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.1104 0.1807 0.241 0.3212 0.3816 0.4018 0.7761 -
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.10 0.16 0.19 0.14 0.22 0.49 0.44 -
P/RPS 0.39 0.35 0.00 0.00 0.00 1.15 0.54 -19.51%
P/EPS -0.34 -2.78 0.00 0.00 0.00 -1.27 104.76 -
EY -291.50 -36.00 0.00 0.00 0.00 -78.55 0.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.89 0.00 0.00 0.00 1.23 0.56 -
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/02/13 29/05/12 29/02/12 29/11/11 23/08/11 30/05/11 23/02/11 -
Price 0.075 0.12 0.17 0.21 0.22 0.41 0.49 -
P/RPS 0.29 0.26 0.00 0.00 0.00 0.96 0.60 -38.43%
P/EPS -0.26 -2.08 0.00 0.00 0.00 -1.07 116.67 -
EY -388.67 -48.00 0.00 0.00 0.00 -93.88 0.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.67 0.00 0.00 0.00 1.03 0.63 -

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