[HEXAGON] QoQ Quarter Result on 31-Mar-2006 [#4]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- -32.52%
YoY- 93.85%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 30/03/06 31/12/05 30/09/05 CAGR
Revenue 76,255 76,638 72,174 54,929 76,638 55,205 48,352 43.88%
PBT 4,900 4,774 5,114 3,392 4,774 2,275 5,576 -9.80%
Tax -734 -610 -1,259 -655 -610 -454 -480 40.38%
NP 4,166 4,164 3,855 2,737 4,164 1,821 5,096 -14.86%
-
NP to SH 4,090 4,206 3,946 2,838 4,206 1,879 4,993 -14.72%
-
Tax Rate 14.98% 12.78% 24.62% 19.31% 12.78% 19.96% 8.61% -
Total Cost 72,089 72,474 68,319 52,192 72,474 53,384 43,256 50.37%
-
Net Worth 65,835 62,143 60,221 51,325 62,757 59,644 39,301 50.99%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 30/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 30/03/06 31/12/05 30/09/05 CAGR
Net Worth 65,835 62,143 60,221 51,325 62,757 59,644 39,301 50.99%
NOSH 41,146 41,154 42,113 37,739 41,561 37,749 34,475 15.17%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 30/03/06 31/12/05 30/09/05 CAGR
NP Margin 5.46% 5.43% 5.34% 4.98% 5.43% 3.30% 10.54% -
ROE 6.21% 6.77% 6.55% 5.53% 6.70% 3.15% 12.70% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 30/03/06 31/12/05 30/09/05 CAGR
RPS 185.32 186.22 171.38 145.55 184.40 146.24 140.25 24.92%
EPS 9.94 10.22 9.37 7.52 10.12 4.80 14.48 -25.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.51 1.43 1.36 1.51 1.58 1.14 31.09%
Adjusted Per Share Value based on latest NOSH - 37,739
31/12/06 30/09/06 30/06/06 31/03/06 30/03/06 31/12/05 30/09/05 CAGR
RPS 57.73 58.02 54.64 41.58 58.02 41.79 36.60 43.90%
EPS 3.10 3.18 2.99 2.15 3.18 1.42 3.78 -14.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4984 0.4704 0.4559 0.3885 0.4751 0.4515 0.2975 51.00%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 30/03/06 31/12/05 30/09/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/03/06 30/12/05 30/09/05 -
Price 2.55 1.66 1.42 1.77 1.78 1.45 1.65 -
P/RPS 1.38 0.89 0.83 1.22 0.97 0.99 1.18 13.32%
P/EPS 25.65 16.24 15.15 23.54 17.59 29.13 11.39 91.24%
EY 3.90 6.16 6.60 4.25 5.69 3.43 8.78 -47.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.10 0.99 1.30 1.18 0.92 1.45 7.63%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 30/03/06 31/12/05 30/09/05 CAGR
Date 28/02/07 30/11/06 23/08/06 31/05/06 29/11/06 27/02/06 28/11/05 -
Price 2.45 2.47 1.49 1.54 2.39 1.58 1.63 -
P/RPS 1.32 1.33 0.87 1.06 1.30 1.08 1.16 10.87%
P/EPS 24.65 24.17 15.90 20.48 23.62 31.74 11.25 87.10%
EY 4.06 4.14 6.29 4.88 4.23 3.15 8.89 -46.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.64 1.04 1.13 1.58 1.00 1.43 5.54%

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