[HEXAGON] QoQ Quarter Result on 31-Mar-2012 [#1]

Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 29.09%
YoY- 85.04%
Quarter Report
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 662 1,086 33,779 60,494 61,476 71,710 70,721 -95.49%
PBT -4,338 -797 -39,133 -7,319 -9,878 -7,514 -1,921 71.69%
Tax 0 -103 725 95 -1,092 450 -534 -
NP -4,338 -900 -38,408 -7,224 -10,970 -7,064 -2,455 45.90%
-
NP to SH -4,338 -900 -38,653 -7,638 -10,771 -7,438 -2,706 36.77%
-
Tax Rate - - - - - - - -
Total Cost 5,000 1,986 72,187 67,718 72,446 78,774 73,176 -83.15%
-
Net Worth -19,899 -14,558 -14,586 23,868 31,835 42,427 50,405 -
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth -19,899 -14,558 -14,586 23,868 31,835 42,427 50,405 -
NOSH 132,660 132,352 132,600 132,604 132,647 132,584 132,647 0.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -655.29% -82.87% -113.70% -11.94% -17.84% -9.85% -3.47% -
ROE 0.00% 0.00% 0.00% -32.00% -33.83% -17.53% -5.37% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 0.50 0.82 25.47 45.62 46.35 54.09 53.32 -95.48%
EPS -3.27 -0.68 -29.15 -5.76 -8.12 -5.61 -2.04 36.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.15 -0.11 -0.11 0.18 0.24 0.32 0.38 -
Adjusted Per Share Value based on latest NOSH - 132,604
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 0.50 0.82 25.57 45.80 46.54 54.29 53.54 -95.50%
EPS -3.28 -0.68 -29.26 -5.78 -8.15 -5.63 -2.05 36.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.1506 -0.1102 -0.1104 0.1807 0.241 0.3212 0.3816 -
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.07 0.09 0.10 0.16 0.19 0.14 0.22 -
P/RPS 14.03 10.97 0.39 0.35 0.00 0.00 0.00 -
P/EPS -2.14 -13.24 -0.34 -2.78 0.00 0.00 0.00 -
EY -46.71 -7.56 -291.50 -36.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.89 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 28/02/13 28/02/13 29/05/12 29/02/12 29/11/11 23/08/11 -
Price 0.075 0.075 0.075 0.12 0.17 0.21 0.22 -
P/RPS 15.03 9.14 0.29 0.26 0.00 0.00 0.00 -
P/EPS -2.29 -11.03 -0.26 -2.08 0.00 0.00 0.00 -
EY -43.60 -9.07 -388.67 -48.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.67 0.00 0.00 0.00 -

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