[HEXAGON] QoQ TTM Result on 31-Dec-2004 [#3]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- -26.85%
YoY- 447.78%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 183,274 183,375 179,641 182,990 177,160 157,218 137,562 21.05%
PBT 12,715 10,267 9,286 10,680 13,631 8,436 3,855 121.41%
Tax -1,419 -1,596 -1,494 -1,749 -1,422 -678 -73 621.64%
NP 11,296 8,671 7,792 8,931 12,209 7,758 3,782 107.25%
-
NP to SH 10,898 8,376 7,599 8,931 12,209 7,758 3,782 102.36%
-
Tax Rate 11.16% 15.54% 16.09% 16.38% 10.43% 8.04% 1.89% -
Total Cost 171,978 174,704 171,849 174,059 164,951 149,460 133,780 18.21%
-
Net Worth 39,301 32,621 21,729 24,374 22,184 15,801 14,715 92.38%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 39,301 32,621 21,729 24,374 22,184 15,801 14,715 92.38%
NOSH 34,475 29,655 21,949 21,958 21,964 21,946 21,963 35.02%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 6.16% 4.73% 4.34% 4.88% 6.89% 4.93% 2.75% -
ROE 27.73% 25.68% 34.97% 36.64% 55.03% 49.10% 25.70% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 531.61 618.35 818.45 833.33 806.58 716.38 626.31 -10.34%
EPS 31.61 28.24 34.62 40.67 55.59 35.35 17.22 49.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.10 0.99 1.11 1.01 0.72 0.67 42.47%
Adjusted Per Share Value based on latest NOSH - 21,958
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 138.74 138.82 135.99 138.53 134.11 119.02 104.14 21.05%
EPS 8.25 6.34 5.75 6.76 9.24 5.87 2.86 102.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2975 0.2469 0.1645 0.1845 0.1679 0.1196 0.1114 92.37%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.65 1.10 0.88 0.63 0.56 0.57 0.57 -
P/RPS 0.31 0.18 0.11 0.08 0.07 0.08 0.09 127.90%
P/EPS 5.22 3.89 2.54 1.55 1.01 1.61 3.31 35.44%
EY 19.16 25.68 39.34 64.56 99.26 62.02 30.21 -26.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.00 0.89 0.57 0.55 0.79 0.85 42.72%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 24/08/05 27/05/05 24/02/05 25/11/04 24/08/04 26/05/04 -
Price 1.63 1.55 1.07 0.75 0.63 0.58 0.62 -
P/RPS 0.31 0.25 0.13 0.09 0.08 0.08 0.10 112.45%
P/EPS 5.16 5.49 3.09 1.84 1.13 1.64 3.60 27.09%
EY 19.39 18.22 32.36 54.23 88.23 60.95 27.77 -21.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.41 1.08 0.68 0.62 0.81 0.93 33.18%

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