[HEXAGON] QoQ TTM Result on 30-Sep-2003 [#2]

Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- -9.6%
YoY--%
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 157,218 137,562 112,325 99,433 99,334 99,067 106,321 29.82%
PBT 8,436 3,855 -3,098 -10,758 -9,852 -9,820 -5,531 -
Tax -678 -73 530 110 137 181 -60 404.30%
NP 7,758 3,782 -2,568 -10,648 -9,715 -9,639 -5,591 -
-
NP to SH 7,758 3,782 -2,568 -10,648 -9,715 -9,639 -5,591 -
-
Tax Rate 8.04% 1.89% - - - - - -
Total Cost 149,460 133,780 114,893 110,081 109,049 108,706 111,912 21.29%
-
Net Worth 15,801 14,715 11,861 6,372 12,737 15,595 19,117 -11.93%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 15,801 14,715 11,861 6,372 12,737 15,595 19,117 -11.93%
NOSH 21,946 21,963 21,966 21,975 21,960 21,965 21,974 -0.08%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 4.93% 2.75% -2.29% -10.71% -9.78% -9.73% -5.26% -
ROE 49.10% 25.70% -21.65% -167.08% -76.27% -61.81% -29.24% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 716.38 626.31 511.36 452.47 452.33 451.01 483.84 29.93%
EPS 35.35 17.22 -11.69 -48.45 -44.24 -43.88 -25.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.67 0.54 0.29 0.58 0.71 0.87 -11.86%
Adjusted Per Share Value based on latest NOSH - 21,975
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 119.02 104.14 85.03 75.27 75.20 75.00 80.49 29.82%
EPS 5.87 2.86 -1.94 -8.06 -7.35 -7.30 -4.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1196 0.1114 0.0898 0.0482 0.0964 0.1181 0.1447 -11.93%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.57 0.57 0.49 0.49 0.42 0.43 0.55 -
P/RPS 0.08 0.09 0.10 0.11 0.09 0.10 0.11 -19.14%
P/EPS 1.61 3.31 -4.19 -1.01 -0.95 -0.98 -2.16 -
EY 62.02 30.21 -23.86 -98.89 -105.33 -102.05 -46.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.85 0.91 1.69 0.72 0.61 0.63 16.30%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 24/08/04 26/05/04 26/02/04 20/11/03 27/08/03 27/05/03 25/02/03 -
Price 0.58 0.62 0.51 0.49 0.62 0.37 0.50 -
P/RPS 0.08 0.10 0.10 0.11 0.14 0.08 0.10 -13.83%
P/EPS 1.64 3.60 -4.36 -1.01 -1.40 -0.84 -1.97 -
EY 60.95 27.77 -22.92 -98.89 -71.35 -118.60 -50.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.93 0.94 1.69 1.07 0.52 0.57 26.42%

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