[HEXAGON] QoQ TTM Result on 30-Sep-2009 [#2]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -19.58%
YoY- -62.77%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 401,520 414,276 333,196 361,633 354,380 346,063 373,338 4.98%
PBT -8,273 -7,291 -2,820 6,732 8,053 8,353 8,781 -
Tax 1,866 723 -2,113 -3,205 -3,937 -3,526 -2,769 -
NP -6,407 -6,568 -4,933 3,527 4,116 4,827 6,012 -
-
NP to SH -4,848 -4,369 -4,460 3,408 4,238 3,318 4,772 -
-
Tax Rate - - - 47.61% 48.89% 42.21% 31.53% -
Total Cost 407,927 420,844 338,129 358,106 350,264 341,236 367,326 7.25%
-
Net Worth 101,633 102,600 99,547 108,925 108,308 112,977 112,755 -6.70%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - 928 -
Div Payout % - - - - - - 19.45% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 101,633 102,600 99,547 108,925 108,308 112,977 112,755 -6.70%
NOSH 133,728 135,000 132,730 132,835 132,083 137,777 131,111 1.32%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -1.60% -1.59% -1.48% 0.98% 1.16% 1.39% 1.61% -
ROE -4.77% -4.26% -4.48% 3.13% 3.91% 2.94% 4.23% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 300.25 306.87 251.03 272.24 268.30 251.17 284.75 3.60%
EPS -3.63 -3.24 -3.36 2.57 3.21 2.41 3.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.71 -
NAPS 0.76 0.76 0.75 0.82 0.82 0.82 0.86 -7.93%
Adjusted Per Share Value based on latest NOSH - 132,835
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 303.96 313.62 252.24 273.76 268.27 261.98 282.62 4.98%
EPS -3.67 -3.31 -3.38 2.58 3.21 2.51 3.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.70 -
NAPS 0.7694 0.7767 0.7536 0.8246 0.8199 0.8553 0.8536 -6.70%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.66 0.73 0.83 1.03 1.15 0.98 1.49 -
P/RPS 0.22 0.24 0.33 0.38 0.43 0.39 0.52 -43.73%
P/EPS -18.21 -22.56 -24.70 40.15 35.84 40.69 40.94 -
EY -5.49 -4.43 -4.05 2.49 2.79 2.46 2.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.48 -
P/NAPS 0.87 0.96 1.11 1.26 1.40 1.20 1.73 -36.84%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 31/05/10 23/02/10 26/11/09 26/08/09 28/05/09 25/02/09 -
Price 0.60 0.70 0.95 0.92 1.12 1.17 1.29 -
P/RPS 0.20 0.23 0.38 0.34 0.42 0.47 0.45 -41.84%
P/EPS -16.55 -21.63 -28.27 35.86 34.91 48.58 35.44 -
EY -6.04 -4.62 -3.54 2.79 2.86 2.06 2.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.55 -
P/NAPS 0.79 0.92 1.27 1.12 1.37 1.43 1.50 -34.86%

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