[HEXAGON] QoQ TTM Result on 31-Dec-2003 [#3]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 75.88%
YoY- 54.07%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 177,160 157,218 137,562 112,325 99,433 99,334 99,067 47.17%
PBT 13,631 8,436 3,855 -3,098 -10,758 -9,852 -9,820 -
Tax -1,422 -678 -73 530 110 137 181 -
NP 12,209 7,758 3,782 -2,568 -10,648 -9,715 -9,639 -
-
NP to SH 12,209 7,758 3,782 -2,568 -10,648 -9,715 -9,639 -
-
Tax Rate 10.43% 8.04% 1.89% - - - - -
Total Cost 164,951 149,460 133,780 114,893 110,081 109,049 108,706 31.94%
-
Net Worth 22,184 15,801 14,715 11,861 6,372 12,737 15,595 26.40%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 22,184 15,801 14,715 11,861 6,372 12,737 15,595 26.40%
NOSH 21,964 21,946 21,963 21,966 21,975 21,960 21,965 -0.00%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 6.89% 4.93% 2.75% -2.29% -10.71% -9.78% -9.73% -
ROE 55.03% 49.10% 25.70% -21.65% -167.08% -76.27% -61.81% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 806.58 716.38 626.31 511.36 452.47 452.33 451.01 47.17%
EPS 55.59 35.35 17.22 -11.69 -48.45 -44.24 -43.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 0.72 0.67 0.54 0.29 0.58 0.71 26.40%
Adjusted Per Share Value based on latest NOSH - 21,966
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 134.11 119.02 104.14 85.03 75.27 75.20 75.00 47.16%
EPS 9.24 5.87 2.86 -1.94 -8.06 -7.35 -7.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1679 0.1196 0.1114 0.0898 0.0482 0.0964 0.1181 26.35%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.56 0.57 0.57 0.49 0.49 0.42 0.43 -
P/RPS 0.07 0.08 0.09 0.10 0.11 0.09 0.10 -21.11%
P/EPS 1.01 1.61 3.31 -4.19 -1.01 -0.95 -0.98 -
EY 99.26 62.02 30.21 -23.86 -98.89 -105.33 -102.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.79 0.85 0.91 1.69 0.72 0.61 -6.65%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 24/08/04 26/05/04 26/02/04 20/11/03 27/08/03 27/05/03 -
Price 0.63 0.58 0.62 0.51 0.49 0.62 0.37 -
P/RPS 0.08 0.08 0.10 0.10 0.11 0.14 0.08 0.00%
P/EPS 1.13 1.64 3.60 -4.36 -1.01 -1.40 -0.84 -
EY 88.23 60.95 27.77 -22.92 -98.89 -71.35 -118.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.81 0.93 0.94 1.69 1.07 0.52 12.40%

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