[HEXAGON] QoQ Quarter Result on 31-Mar-2005 [#4]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- -27.85%
YoY- -47.64%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 55,205 48,352 46,792 40,783 47,347 48,453 43,058 17.96%
PBT 2,275 5,576 3,132 1,758 2,249 3,128 2,151 3.79%
Tax -454 -480 -618 -101 -220 -657 -516 -8.15%
NP 1,821 5,096 2,514 1,657 2,029 2,471 1,635 7.42%
-
NP to SH 1,879 4,993 2,412 1,464 2,029 2,471 1,635 9.68%
-
Tax Rate 19.96% 8.61% 19.73% 5.75% 9.78% 21.00% 23.99% -
Total Cost 53,384 43,256 44,278 39,126 45,318 45,982 41,423 18.37%
-
Net Worth 59,644 39,301 32,621 21,729 24,374 22,184 15,801 141.84%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 59,644 39,301 32,621 21,729 24,374 22,184 15,801 141.84%
NOSH 37,749 34,475 29,655 21,949 21,958 21,964 21,946 43.41%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 3.30% 10.54% 5.37% 4.06% 4.29% 5.10% 3.80% -
ROE 3.15% 12.70% 7.39% 6.74% 8.32% 11.14% 10.35% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 146.24 140.25 157.78 185.81 215.62 220.60 196.20 -17.74%
EPS 4.80 14.48 8.13 6.67 9.24 11.25 7.45 -25.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.14 1.10 0.99 1.11 1.01 0.72 68.62%
Adjusted Per Share Value based on latest NOSH - 21,949
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 41.79 36.60 35.42 30.87 35.84 36.68 32.60 17.95%
EPS 1.42 3.78 1.83 1.11 1.54 1.87 1.24 9.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4515 0.2975 0.2469 0.1645 0.1845 0.1679 0.1196 141.86%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.45 1.65 1.10 0.88 0.63 0.56 0.57 -
P/RPS 0.99 1.18 0.70 0.47 0.29 0.25 0.29 126.21%
P/EPS 29.13 11.39 13.52 13.19 6.82 4.98 7.65 143.25%
EY 3.43 8.78 7.39 7.58 14.67 20.09 13.07 -58.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.45 1.00 0.89 0.57 0.55 0.79 10.65%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 28/11/05 24/08/05 27/05/05 24/02/05 25/11/04 24/08/04 -
Price 1.58 1.63 1.55 1.07 0.75 0.63 0.58 -
P/RPS 1.08 1.16 0.98 0.58 0.35 0.29 0.30 134.34%
P/EPS 31.74 11.25 19.06 16.04 8.12 5.60 7.79 154.44%
EY 3.15 8.89 5.25 6.23 12.32 17.86 12.84 -60.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.43 1.41 1.08 0.68 0.62 0.81 15.03%

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