[HEXAGON] QoQ Quarter Result on 31-Dec-2007 [#3]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- -23.51%
YoY- 12.89%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 88,952 83,228 111,403 117,000 106,119 61,248 49,846 46.96%
PBT 3,920 2,220 1,841 6,692 8,012 2,815 3,175 15.04%
Tax -1,167 -1,066 108 -1,602 -1,651 -458 -1,310 -7.39%
NP 2,753 1,154 1,949 5,090 6,361 2,357 1,865 29.55%
-
NP to SH 2,610 348 1,578 4,617 6,036 2,500 2,761 -3.67%
-
Tax Rate 29.77% 48.02% -5.87% 23.94% 20.61% 16.27% 41.26% -
Total Cost 86,199 82,074 109,454 111,910 99,758 58,891 47,981 47.62%
-
Net Worth 105,989 107,076 66,832 79,560 76,993 70,544 69,127 32.86%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - 928 - - - - -
Div Payout % - - 58.82% - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 105,989 107,076 66,832 79,560 76,993 70,544 69,127 32.86%
NOSH 132,487 133,846 46,411 41,223 41,173 41,254 41,147 117.58%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 3.09% 1.39% 1.75% 4.35% 5.99% 3.85% 3.74% -
ROE 2.46% 0.33% 2.36% 5.80% 7.84% 3.54% 3.99% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 67.14 62.18 240.03 283.82 257.74 148.47 121.14 -32.45%
EPS 1.97 0.26 3.40 11.20 14.66 6.06 6.71 -55.72%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.80 1.44 1.93 1.87 1.71 1.68 -38.93%
Adjusted Per Share Value based on latest NOSH - 41,223
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 67.34 63.01 84.33 88.57 80.33 46.37 37.73 46.98%
EPS 1.98 0.26 1.19 3.50 4.57 1.89 2.09 -3.53%
DPS 0.00 0.00 0.70 0.00 0.00 0.00 0.00 -
NAPS 0.8024 0.8106 0.5059 0.6023 0.5829 0.534 0.5233 32.86%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.47 1.72 1.87 3.45 2.49 2.67 2.75 -
P/RPS 2.19 2.77 0.78 1.22 0.97 1.80 2.27 -2.35%
P/EPS 74.62 661.54 55.00 30.80 16.98 44.06 40.98 48.95%
EY 1.34 0.15 1.82 3.25 5.89 2.27 2.44 -32.86%
DY 0.00 0.00 1.07 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 2.15 1.30 1.79 1.33 1.56 1.64 7.95%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 28/08/08 04/06/08 26/02/08 27/11/07 28/08/07 01/06/07 -
Price 1.50 1.66 1.64 2.78 3.12 2.60 2.90 -
P/RPS 2.23 2.67 0.68 0.98 1.21 1.75 2.39 -4.50%
P/EPS 76.14 638.46 48.24 24.82 21.28 42.90 43.22 45.71%
EY 1.31 0.16 2.07 4.03 4.70 2.33 2.31 -31.41%
DY 0.00 0.00 1.22 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 2.07 1.14 1.44 1.67 1.52 1.73 5.68%

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