[HEXAGON] QoQ TTM Result on 31-Mar-2002 [#4]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
21-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- 200.97%
YoY- -44.39%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 106,321 104,634 100,459 107,817 118,896 136,426 155,827 -22.44%
PBT -5,531 -2,843 -605 2,093 1,191 2,875 4,206 -
Tax -60 334 -92 -239 169 -481 -196 -54.48%
NP -5,591 -2,509 -697 1,854 1,360 2,394 4,010 -
-
NP to SH -5,591 -2,509 -697 1,854 616 1,650 3,266 -
-
Tax Rate - - - 11.42% -14.19% 16.73% 4.66% -
Total Cost 111,912 107,143 101,156 105,963 117,536 134,032 151,817 -18.35%
-
Net Worth 19,117 21,970 23,079 25,959 25,503 25,697 24,930 -16.18%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 19,117 21,970 23,079 25,959 25,503 25,697 24,930 -16.18%
NOSH 21,974 21,970 21,980 22,000 21,985 21,982 22,000 -0.07%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -5.26% -2.40% -0.69% 1.72% 1.14% 1.75% 2.57% -
ROE -29.24% -11.42% -3.02% 7.14% 2.42% 6.42% 13.10% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 483.84 476.24 457.04 490.08 540.79 620.60 708.30 -22.38%
EPS -25.44 -11.42 -3.17 8.43 2.80 7.51 14.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 1.00 1.05 1.18 1.16 1.169 1.1332 -16.11%
Adjusted Per Share Value based on latest NOSH - 22,000
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 80.49 79.21 76.05 81.62 90.01 103.28 117.96 -22.43%
EPS -4.23 -1.90 -0.53 1.40 0.47 1.25 2.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1447 0.1663 0.1747 0.1965 0.1931 0.1945 0.1887 -16.18%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.55 0.75 0.83 1.01 0.76 0.60 0.55 -
P/RPS 0.11 0.16 0.18 0.21 0.14 0.10 0.08 23.58%
P/EPS -2.16 -6.57 -26.17 11.98 27.13 7.99 3.70 -
EY -46.26 -15.23 -3.82 8.34 3.69 12.51 26.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.75 0.79 0.86 0.66 0.51 0.49 18.18%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 25/02/03 29/11/02 26/08/02 21/05/02 05/04/02 26/11/01 27/08/01 -
Price 0.50 0.69 0.85 0.99 0.96 0.73 0.62 -
P/RPS 0.10 0.14 0.19 0.20 0.18 0.12 0.09 7.25%
P/EPS -1.97 -6.04 -26.81 11.75 34.26 9.73 4.18 -
EY -50.89 -16.55 -3.73 8.51 2.92 10.28 23.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.69 0.81 0.84 0.83 0.62 0.55 2.40%

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