[HEXAGON] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -20.13%
YoY- -1455.91%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 227,459 264,401 260,545 305,724 318,713 346,692 435,351 -35.15%
PBT -63,844 -26,632 -68,725 -57,703 -48,090 -43,887 1,123 -
Tax 178 -1,081 -1,430 -408 -847 -2,100 1,794 -78.59%
NP -63,666 -27,713 -70,155 -58,111 -48,937 -45,987 2,917 -
-
NP to SH -64,500 -28,553 -71,988 -60,665 -50,498 -46,996 4,285 -
-
Tax Rate - - - - - - -159.75% -
Total Cost 291,125 292,114 330,700 363,835 367,650 392,679 432,434 -23.20%
-
Net Worth -14,586 23,868 31,835 42,427 50,405 53,076 102,514 -
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth -14,586 23,868 31,835 42,427 50,405 53,076 102,514 -
NOSH 132,600 132,604 132,647 132,584 132,647 132,691 131,428 0.59%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -27.99% -10.48% -26.93% -19.01% -15.35% -13.26% 0.67% -
ROE 0.00% -119.63% -226.13% -142.99% -100.18% -88.54% 4.18% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 171.54 199.39 196.42 230.59 240.27 261.28 331.25 -35.53%
EPS -48.64 -21.53 -54.27 -45.76 -38.07 -35.42 3.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.11 0.18 0.24 0.32 0.38 0.40 0.78 -
Adjusted Per Share Value based on latest NOSH - 132,584
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 172.19 200.16 197.24 231.44 241.27 262.45 329.57 -35.15%
EPS -48.83 -21.62 -54.50 -45.92 -38.23 -35.58 3.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.1104 0.1807 0.241 0.3212 0.3816 0.4018 0.7761 -
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.10 0.16 0.19 0.14 0.22 0.49 0.44 -
P/RPS 0.06 0.08 0.10 0.06 0.09 0.19 0.13 -40.30%
P/EPS -0.21 -0.74 -0.35 -0.31 -0.58 -1.38 13.50 -
EY -486.42 -134.58 -285.63 -326.83 -173.04 -72.28 7.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.89 0.79 0.44 0.58 1.23 0.56 -
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/02/13 29/05/12 29/02/12 29/11/11 23/08/11 30/05/11 23/02/11 -
Price 0.075 0.12 0.17 0.21 0.22 0.41 0.49 -
P/RPS 0.04 0.06 0.09 0.09 0.09 0.16 0.15 -58.60%
P/EPS -0.15 -0.56 -0.31 -0.46 -0.58 -1.16 15.03 -
EY -648.57 -179.44 -319.24 -217.88 -173.04 -86.38 6.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.67 0.71 0.66 0.58 1.03 0.63 -

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