[HEXAGON] QoQ TTM Result on 31-Dec-2001 [#3]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
05-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- -62.67%
YoY- -87.03%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 104,634 100,459 107,817 118,896 136,426 155,827 163,993 -25.86%
PBT -2,843 -605 2,093 1,191 2,875 4,206 4,508 -
Tax 334 -92 -239 169 -481 -196 -430 -
NP -2,509 -697 1,854 1,360 2,394 4,010 4,078 -
-
NP to SH -2,509 -697 1,854 616 1,650 3,266 3,334 -
-
Tax Rate - - 11.42% -14.19% 16.73% 4.66% 9.54% -
Total Cost 107,143 101,156 105,963 117,536 134,032 151,817 159,915 -23.41%
-
Net Worth 21,970 23,079 25,959 25,503 25,697 24,930 23,096 -3.27%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 21,970 23,079 25,959 25,503 25,697 24,930 23,096 -3.27%
NOSH 21,970 21,980 22,000 21,985 21,982 22,000 20,439 4.92%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -2.40% -0.69% 1.72% 1.14% 1.75% 2.57% 2.49% -
ROE -11.42% -3.02% 7.14% 2.42% 6.42% 13.10% 14.43% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 476.24 457.04 490.08 540.79 620.60 708.30 802.33 -29.34%
EPS -11.42 -3.17 8.43 2.80 7.51 14.85 16.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.05 1.18 1.16 1.169 1.1332 1.13 -7.81%
Adjusted Per Share Value based on latest NOSH - 21,985
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 79.21 76.05 81.62 90.01 103.28 117.96 124.15 -25.86%
EPS -1.90 -0.53 1.40 0.47 1.25 2.47 2.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1663 0.1747 0.1965 0.1931 0.1945 0.1887 0.1748 -3.26%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.75 0.83 1.01 0.76 0.60 0.55 0.60 -
P/RPS 0.16 0.18 0.21 0.14 0.10 0.08 0.07 73.43%
P/EPS -6.57 -26.17 11.98 27.13 7.99 3.70 3.68 -
EY -15.23 -3.82 8.34 3.69 12.51 26.99 27.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.79 0.86 0.66 0.51 0.49 0.53 26.01%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 29/11/02 26/08/02 21/05/02 05/04/02 26/11/01 27/08/01 25/05/01 -
Price 0.69 0.85 0.99 0.96 0.73 0.62 0.52 -
P/RPS 0.14 0.19 0.20 0.18 0.12 0.09 0.06 75.83%
P/EPS -6.04 -26.81 11.75 34.26 9.73 4.18 3.19 -
EY -16.55 -3.73 8.51 2.92 10.28 23.94 31.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.81 0.84 0.83 0.62 0.55 0.46 31.00%

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