[HEXAGON] QoQ TTM Result on 30-Sep-2012 [#3]

Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 10.14%
YoY- 4.46%
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 3,411 36,283 96,021 156,835 227,459 264,401 260,545 -94.45%
PBT -58,863 -45,106 -51,587 -57,127 -63,844 -26,632 -68,725 -9.81%
Tax -103 622 717 -375 178 -1,081 -1,430 -82.71%
NP -58,966 -44,484 -50,870 -57,502 -63,666 -27,713 -70,155 -10.94%
-
NP to SH -58,966 -44,729 -51,529 -57,962 -64,500 -28,553 -71,988 -12.46%
-
Tax Rate - - - - - - - -
Total Cost 62,377 80,767 146,891 214,337 291,125 292,114 330,700 -67.14%
-
Net Worth -76,959 23,942 -19,899 -14,558 -14,586 23,868 31,835 -
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth -76,959 23,942 -19,899 -14,558 -14,586 23,868 31,835 -
NOSH 132,689 133,015 132,660 132,352 132,600 132,604 132,647 0.02%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -1,728.70% -122.60% -52.98% -36.66% -27.99% -10.48% -26.93% -
ROE 0.00% -186.82% 0.00% 0.00% 0.00% -119.63% -226.13% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 2.57 27.28 72.38 118.50 171.54 199.39 196.42 -94.46%
EPS -44.44 -33.63 -38.84 -43.79 -48.64 -21.53 -54.27 -12.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.58 0.18 -0.15 -0.11 -0.11 0.18 0.24 -
Adjusted Per Share Value based on latest NOSH - 132,352
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 2.58 27.47 72.69 118.73 172.19 200.16 197.24 -94.46%
EPS -44.64 -33.86 -39.01 -43.88 -48.83 -21.62 -54.50 -12.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.5826 0.1813 -0.1506 -0.1102 -0.1104 0.1807 0.241 -
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.035 0.04 0.07 0.09 0.10 0.16 0.19 -
P/RPS 1.36 0.15 0.10 0.08 0.06 0.08 0.10 470.66%
P/EPS -0.08 -0.12 -0.18 -0.21 -0.21 -0.74 -0.35 -62.64%
EY -1,269.69 -840.67 -554.90 -486.59 -486.42 -134.58 -285.63 170.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.22 0.00 0.00 0.00 0.89 0.79 -
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 29/05/13 28/02/13 28/02/13 28/02/13 29/05/12 29/02/12 -
Price 0.035 0.035 0.075 0.075 0.075 0.12 0.17 -
P/RPS 1.36 0.13 0.10 0.06 0.04 0.06 0.09 512.23%
P/EPS -0.08 -0.10 -0.19 -0.17 -0.15 -0.56 -0.31 -59.49%
EY -1,269.69 -960.77 -517.90 -583.91 -648.57 -179.44 -319.24 151.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.19 0.00 0.00 0.00 0.67 0.71 -

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