[HEXAGON] QoQ Quarter Result on 31-Dec-2009 [#3]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -528.76%
YoY- -3333.9%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 84,699 78,789 165,208 61,318 96,205 91,545 84,128 0.45%
PBT 2,099 938 -3,058 -8,752 2,599 1,920 1,413 30.15%
Tax 11 -334 2,187 448 -435 -1,477 -649 -
NP 2,110 604 -871 -8,304 2,164 443 764 96.72%
-
NP to SH 2,729 789 215 -7,632 1,780 1,268 124 683.85%
-
Tax Rate -0.52% 35.61% - - 16.74% 76.93% 45.93% -
Total Cost 82,589 78,185 166,079 69,622 94,041 91,102 83,364 -0.62%
-
Net Worth 103,331 101,633 102,600 99,547 108,925 108,308 112,977 -5.77%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 103,331 101,633 102,600 99,547 108,925 108,308 112,977 -5.77%
NOSH 132,475 133,728 135,000 132,730 132,835 132,083 137,777 -2.57%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 2.49% 0.77% -0.53% -13.54% 2.25% 0.48% 0.91% -
ROE 2.64% 0.78% 0.21% -7.67% 1.63% 1.17% 0.11% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 63.94 58.92 122.38 46.20 72.42 69.31 61.06 3.11%
EPS 2.06 0.59 0.16 -5.75 1.34 0.96 0.09 704.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.76 0.76 0.75 0.82 0.82 0.82 -3.27%
Adjusted Per Share Value based on latest NOSH - 132,730
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 64.12 59.64 125.07 46.42 72.83 69.30 63.69 0.44%
EPS 2.07 0.60 0.16 -5.78 1.35 0.96 0.09 707.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7822 0.7694 0.7767 0.7536 0.8246 0.8199 0.8553 -5.77%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.43 0.66 0.73 0.83 1.03 1.15 0.98 -
P/RPS 0.67 1.12 0.60 1.80 1.42 1.66 1.60 -43.99%
P/EPS 20.87 111.86 458.37 -14.43 76.87 119.79 1,088.89 -92.82%
EY 4.79 0.89 0.22 -6.93 1.30 0.83 0.09 1311.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.87 0.96 1.11 1.26 1.40 1.20 -40.52%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 24/08/10 31/05/10 23/02/10 26/11/09 26/08/09 28/05/09 -
Price 0.46 0.60 0.70 0.95 0.92 1.12 1.17 -
P/RPS 0.72 1.02 0.57 2.06 1.27 1.62 1.92 -47.96%
P/EPS 22.33 101.69 439.53 -16.52 68.66 116.67 1,300.00 -93.32%
EY 4.48 0.98 0.23 -6.05 1.46 0.86 0.08 1360.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.79 0.92 1.27 1.12 1.37 1.43 -44.54%

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