[HEXAGON] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -125.9%
YoY- -27.73%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 36,283 96,021 156,835 227,459 264,401 260,545 305,724 -75.81%
PBT -45,106 -51,587 -57,127 -63,844 -26,632 -68,725 -57,703 -15.12%
Tax 622 717 -375 178 -1,081 -1,430 -408 -
NP -44,484 -50,870 -57,502 -63,666 -27,713 -70,155 -58,111 -16.30%
-
NP to SH -44,729 -51,529 -57,962 -64,500 -28,553 -71,988 -60,665 -18.37%
-
Tax Rate - - - - - - - -
Total Cost 80,767 146,891 214,337 291,125 292,114 330,700 363,835 -63.30%
-
Net Worth 23,942 -19,899 -14,558 -14,586 23,868 31,835 42,427 -31.68%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 23,942 -19,899 -14,558 -14,586 23,868 31,835 42,427 -31.68%
NOSH 133,015 132,660 132,352 132,600 132,604 132,647 132,584 0.21%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -122.60% -52.98% -36.66% -27.99% -10.48% -26.93% -19.01% -
ROE -186.82% 0.00% 0.00% 0.00% -119.63% -226.13% -142.99% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 27.28 72.38 118.50 171.54 199.39 196.42 230.59 -75.86%
EPS -33.63 -38.84 -43.79 -48.64 -21.53 -54.27 -45.76 -18.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 -0.15 -0.11 -0.11 0.18 0.24 0.32 -31.83%
Adjusted Per Share Value based on latest NOSH - 132,600
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 27.47 72.69 118.73 172.19 200.16 197.24 231.44 -75.81%
EPS -33.86 -39.01 -43.88 -48.83 -21.62 -54.50 -45.92 -18.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1813 -0.1506 -0.1102 -0.1104 0.1807 0.241 0.3212 -31.67%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.04 0.07 0.09 0.10 0.16 0.19 0.14 -
P/RPS 0.15 0.10 0.08 0.06 0.08 0.10 0.06 84.09%
P/EPS -0.12 -0.18 -0.21 -0.21 -0.74 -0.35 -0.31 -46.85%
EY -840.67 -554.90 -486.59 -486.42 -134.58 -285.63 -326.83 87.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.00 0.00 0.00 0.89 0.79 0.44 -36.97%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 28/02/13 28/02/13 28/02/13 29/05/12 29/02/12 29/11/11 -
Price 0.035 0.075 0.075 0.075 0.12 0.17 0.21 -
P/RPS 0.13 0.10 0.06 0.04 0.06 0.09 0.09 27.75%
P/EPS -0.10 -0.19 -0.17 -0.15 -0.56 -0.31 -0.46 -63.81%
EY -960.77 -517.90 -583.91 -648.57 -179.44 -319.24 -217.88 168.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.00 0.00 0.00 0.67 0.71 0.66 -56.36%

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