[HEXAGON] QoQ Quarter Result on 31-Dec-2006 [#3]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- -2.76%
YoY- 117.67%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 106,119 61,248 49,846 76,255 76,638 72,174 54,929 55.05%
PBT 8,012 2,815 3,175 4,900 4,774 5,114 3,392 77.26%
Tax -1,651 -458 -1,310 -734 -610 -1,259 -655 85.10%
NP 6,361 2,357 1,865 4,166 4,164 3,855 2,737 75.36%
-
NP to SH 6,036 2,500 2,761 4,090 4,206 3,946 2,838 65.30%
-
Tax Rate 20.61% 16.27% 41.26% 14.98% 12.78% 24.62% 19.31% -
Total Cost 99,758 58,891 47,981 72,089 72,474 68,319 52,192 53.95%
-
Net Worth 76,993 70,544 69,127 65,835 62,143 60,221 51,325 31.01%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 76,993 70,544 69,127 65,835 62,143 60,221 51,325 31.01%
NOSH 41,173 41,254 41,147 41,146 41,154 42,113 37,739 5.97%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 5.99% 3.85% 3.74% 5.46% 5.43% 5.34% 4.98% -
ROE 7.84% 3.54% 3.99% 6.21% 6.77% 6.55% 5.53% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 257.74 148.47 121.14 185.32 186.22 171.38 145.55 46.31%
EPS 14.66 6.06 6.71 9.94 10.22 9.37 7.52 55.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.87 1.71 1.68 1.60 1.51 1.43 1.36 23.62%
Adjusted Per Share Value based on latest NOSH - 41,146
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 80.33 46.37 37.73 57.73 58.02 54.64 41.58 55.05%
EPS 4.57 1.89 2.09 3.10 3.18 2.99 2.15 65.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5829 0.534 0.5233 0.4984 0.4704 0.4559 0.3885 31.02%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.49 2.67 2.75 2.55 1.66 1.42 1.77 -
P/RPS 0.97 1.80 2.27 1.38 0.89 0.83 1.22 -14.16%
P/EPS 16.98 44.06 40.98 25.65 16.24 15.15 23.54 -19.55%
EY 5.89 2.27 2.44 3.90 6.16 6.60 4.25 24.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.56 1.64 1.59 1.10 0.99 1.30 1.53%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 28/08/07 01/06/07 28/02/07 30/11/06 23/08/06 31/05/06 -
Price 3.12 2.60 2.90 2.45 2.47 1.49 1.54 -
P/RPS 1.21 1.75 2.39 1.32 1.33 0.87 1.06 9.21%
P/EPS 21.28 42.90 43.22 24.65 24.17 15.90 20.48 2.58%
EY 4.70 2.33 2.31 4.06 4.14 6.29 4.88 -2.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.52 1.73 1.53 1.64 1.04 1.13 29.71%

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