[HEXAGON] QoQ TTM Result on 30-Sep-2004 [#2]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 57.37%
YoY- 214.66%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 183,375 179,641 182,990 177,160 157,218 137,562 112,325 38.68%
PBT 10,267 9,286 10,680 13,631 8,436 3,855 -3,098 -
Tax -1,596 -1,494 -1,749 -1,422 -678 -73 530 -
NP 8,671 7,792 8,931 12,209 7,758 3,782 -2,568 -
-
NP to SH 8,376 7,599 8,931 12,209 7,758 3,782 -2,568 -
-
Tax Rate 15.54% 16.09% 16.38% 10.43% 8.04% 1.89% - -
Total Cost 174,704 171,849 174,059 164,951 149,460 133,780 114,893 32.26%
-
Net Worth 32,621 21,729 24,374 22,184 15,801 14,715 11,861 96.41%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 32,621 21,729 24,374 22,184 15,801 14,715 11,861 96.41%
NOSH 29,655 21,949 21,958 21,964 21,946 21,963 21,966 22.17%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 4.73% 4.34% 4.88% 6.89% 4.93% 2.75% -2.29% -
ROE 25.68% 34.97% 36.64% 55.03% 49.10% 25.70% -21.65% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 618.35 818.45 833.33 806.58 716.38 626.31 511.36 13.51%
EPS 28.24 34.62 40.67 55.59 35.35 17.22 -11.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 0.99 1.11 1.01 0.72 0.67 0.54 60.76%
Adjusted Per Share Value based on latest NOSH - 21,964
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 138.82 135.99 138.53 134.11 119.02 104.14 85.03 38.69%
EPS 6.34 5.75 6.76 9.24 5.87 2.86 -1.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2469 0.1645 0.1845 0.1679 0.1196 0.1114 0.0898 96.38%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.10 0.88 0.63 0.56 0.57 0.57 0.49 -
P/RPS 0.18 0.11 0.08 0.07 0.08 0.09 0.10 48.02%
P/EPS 3.89 2.54 1.55 1.01 1.61 3.31 -4.19 -
EY 25.68 39.34 64.56 99.26 62.02 30.21 -23.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.89 0.57 0.55 0.79 0.85 0.91 6.49%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 24/08/05 27/05/05 24/02/05 25/11/04 24/08/04 26/05/04 26/02/04 -
Price 1.55 1.07 0.75 0.63 0.58 0.62 0.51 -
P/RPS 0.25 0.13 0.09 0.08 0.08 0.10 0.10 84.30%
P/EPS 5.49 3.09 1.84 1.13 1.64 3.60 -4.36 -
EY 18.22 32.36 54.23 88.23 60.95 27.77 -22.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.08 0.68 0.62 0.81 0.93 0.94 31.06%

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