[HEXAGON] QoQ TTM Result on 31-Mar-2010 [#4]

Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 2.04%
YoY- -231.68%
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 435,351 390,014 401,520 414,276 333,196 361,633 354,380 14.66%
PBT 1,123 -8,773 -8,273 -7,291 -2,820 6,732 8,053 -73.01%
Tax 1,794 2,312 1,866 723 -2,113 -3,205 -3,937 -
NP 2,917 -6,461 -6,407 -6,568 -4,933 3,527 4,116 -20.46%
-
NP to SH 4,285 -3,899 -4,848 -4,369 -4,460 3,408 4,238 0.73%
-
Tax Rate -159.75% - - - - 47.61% 48.89% -
Total Cost 432,434 396,475 407,927 420,844 338,129 358,106 350,264 15.04%
-
Net Worth 102,514 103,331 101,633 102,600 99,547 108,925 108,308 -3.58%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 102,514 103,331 101,633 102,600 99,547 108,925 108,308 -3.58%
NOSH 131,428 132,475 133,728 135,000 132,730 132,835 132,083 -0.32%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 0.67% -1.66% -1.60% -1.59% -1.48% 0.98% 1.16% -
ROE 4.18% -3.77% -4.77% -4.26% -4.48% 3.13% 3.91% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 331.25 294.40 300.25 306.87 251.03 272.24 268.30 15.04%
EPS 3.26 -2.94 -3.63 -3.24 -3.36 2.57 3.21 1.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.78 0.76 0.76 0.75 0.82 0.82 -3.27%
Adjusted Per Share Value based on latest NOSH - 135,000
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 329.57 295.25 303.96 313.62 252.24 273.76 268.27 14.66%
EPS 3.24 -2.95 -3.67 -3.31 -3.38 2.58 3.21 0.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7761 0.7822 0.7694 0.7767 0.7536 0.8246 0.8199 -3.58%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.44 0.43 0.66 0.73 0.83 1.03 1.15 -
P/RPS 0.13 0.15 0.22 0.24 0.33 0.38 0.43 -54.85%
P/EPS 13.50 -14.61 -18.21 -22.56 -24.70 40.15 35.84 -47.75%
EY 7.41 -6.84 -5.49 -4.43 -4.05 2.49 2.79 91.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.55 0.87 0.96 1.11 1.26 1.40 -45.62%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 24/11/10 24/08/10 31/05/10 23/02/10 26/11/09 26/08/09 -
Price 0.49 0.46 0.60 0.70 0.95 0.92 1.12 -
P/RPS 0.15 0.16 0.20 0.23 0.38 0.34 0.42 -49.56%
P/EPS 15.03 -15.63 -16.55 -21.63 -28.27 35.86 34.91 -42.89%
EY 6.65 -6.40 -6.04 -4.62 -3.54 2.79 2.86 75.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.59 0.79 0.92 1.27 1.12 1.37 -40.33%

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