[HEXAGON] QoQ TTM Result on 30-Jun-2009 [#1]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 27.73%
YoY- -66.31%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 414,276 333,196 361,633 354,380 346,063 373,338 400,583 2.26%
PBT -7,291 -2,820 6,732 8,053 8,353 8,781 14,673 -
Tax 723 -2,113 -3,205 -3,937 -3,526 -2,769 -3,727 -
NP -6,568 -4,933 3,527 4,116 4,827 6,012 10,946 -
-
NP to SH -4,369 -4,460 3,408 4,238 3,318 4,772 9,153 -
-
Tax Rate - - 47.61% 48.89% 42.21% 31.53% 25.40% -
Total Cost 420,844 338,129 358,106 350,264 341,236 367,326 389,637 5.27%
-
Net Worth 102,600 99,547 108,925 108,308 112,977 112,755 105,989 -2.14%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - 928 928 -
Div Payout % - - - - - 19.45% 10.14% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 102,600 99,547 108,925 108,308 112,977 112,755 105,989 -2.14%
NOSH 135,000 132,730 132,835 132,083 137,777 131,111 132,487 1.26%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -1.59% -1.48% 0.98% 1.16% 1.39% 1.61% 2.73% -
ROE -4.26% -4.48% 3.13% 3.91% 2.94% 4.23% 8.64% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 306.87 251.03 272.24 268.30 251.17 284.75 302.36 0.99%
EPS -3.24 -3.36 2.57 3.21 2.41 3.64 6.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.71 0.70 -
NAPS 0.76 0.75 0.82 0.82 0.82 0.86 0.80 -3.36%
Adjusted Per Share Value based on latest NOSH - 132,083
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 313.62 252.24 273.76 268.27 261.98 282.62 303.25 2.26%
EPS -3.31 -3.38 2.58 3.21 2.51 3.61 6.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.70 0.70 -
NAPS 0.7767 0.7536 0.8246 0.8199 0.8553 0.8536 0.8024 -2.14%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.73 0.83 1.03 1.15 0.98 1.49 1.47 -
P/RPS 0.24 0.33 0.38 0.43 0.39 0.52 0.49 -37.89%
P/EPS -22.56 -24.70 40.15 35.84 40.69 40.94 21.28 -
EY -4.43 -4.05 2.49 2.79 2.46 2.44 4.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.48 0.48 -
P/NAPS 0.96 1.11 1.26 1.40 1.20 1.73 1.84 -35.21%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/05/10 23/02/10 26/11/09 26/08/09 28/05/09 25/02/09 27/11/08 -
Price 0.70 0.95 0.92 1.12 1.17 1.29 1.50 -
P/RPS 0.23 0.38 0.34 0.42 0.47 0.45 0.50 -40.43%
P/EPS -21.63 -28.27 35.86 34.91 48.58 35.44 21.71 -
EY -4.62 -3.54 2.79 2.86 2.06 2.82 4.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.55 0.47 -
P/NAPS 0.92 1.27 1.12 1.37 1.43 1.50 1.88 -37.92%

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