[HEXAGON] QoQ Quarter Result on 31-Dec-2012 [#4]

Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -382.0%
YoY- 59.73%
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,087 907 756 662 1,086 33,779 60,494 -93.12%
PBT -216 -52,890 -838 -4,338 -797 -39,133 -7,319 -90.42%
Tax 0 0 0 0 -103 725 95 -
NP -216 -52,890 -838 -4,338 -900 -38,408 -7,224 -90.34%
-
NP to SH -216 -52,890 -838 -4,338 -900 -38,653 -7,638 -90.69%
-
Tax Rate - - - - - - - -
Total Cost 1,303 53,797 1,594 5,000 1,986 72,187 67,718 -92.80%
-
Net Worth -78,299 -76,959 23,942 -19,899 -14,558 -14,586 23,868 -
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth -78,299 -76,959 23,942 -19,899 -14,558 -14,586 23,868 -
NOSH 135,000 132,689 133,015 132,660 132,352 132,600 132,604 1.19%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -19.87% -5,831.31% -110.85% -655.29% -82.87% -113.70% -11.94% -
ROE 0.00% 0.00% -3.50% 0.00% 0.00% 0.00% -32.00% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 0.81 0.68 0.57 0.50 0.82 25.47 45.62 -93.17%
EPS -0.16 -39.86 -0.63 -3.27 -0.68 -29.15 -5.76 -90.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.58 -0.58 0.18 -0.15 -0.11 -0.11 0.18 -
Adjusted Per Share Value based on latest NOSH - 132,660
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 0.82 0.69 0.57 0.50 0.82 25.57 45.80 -93.13%
EPS -0.16 -40.04 -0.63 -3.28 -0.68 -29.26 -5.78 -90.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.5927 -0.5826 0.1813 -0.1506 -0.1102 -0.1104 0.1807 -
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.06 0.035 0.04 0.07 0.09 0.10 0.16 -
P/RPS 7.45 5.12 7.04 14.03 10.97 0.39 0.35 666.62%
P/EPS -37.50 -0.09 -6.35 -2.14 -13.24 -0.34 -2.78 465.76%
EY -2.67 -1,138.86 -15.75 -46.71 -7.56 -291.50 -36.00 -82.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.22 0.00 0.00 0.00 0.89 -
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 28/08/13 29/05/13 28/02/13 28/02/13 28/02/13 29/05/12 -
Price 0.045 0.035 0.035 0.075 0.075 0.075 0.12 -
P/RPS 5.59 5.12 6.16 15.03 9.14 0.29 0.26 671.75%
P/EPS -28.13 -0.09 -5.56 -2.29 -11.03 -0.26 -2.08 466.73%
EY -3.56 -1,138.86 -18.00 -43.60 -9.07 -388.67 -48.00 -82.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.19 0.00 0.00 0.00 0.67 -

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