[HEXAGON] YoY Annualized Quarter Result on 30-Jun-2003 [#1]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 2.83%
YoY- -3.4%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 288,696 187,168 172,232 93,608 92,540 121,972 154,636 10.96%
PBT 20,456 12,528 8,604 -9,720 -9,588 1,200 2,408 42.82%
Tax -5,036 -2,472 -2,064 356 9,588 -56 -992 31.08%
NP 15,420 10,056 6,540 -9,364 0 1,144 1,416 48.85%
-
NP to SH 15,784 9,648 6,540 -9,364 -9,056 1,144 1,416 49.43%
-
Tax Rate 24.62% 19.73% 23.99% - - 4.67% 41.20% -
Total Cost 273,276 177,112 165,692 102,972 92,540 120,828 153,220 10.11%
-
Net Worth 60,221 32,621 15,801 12,737 23,079 24,930 0 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 60,221 32,621 15,801 12,737 23,079 24,930 0 -
NOSH 42,113 29,655 21,946 21,960 21,980 22,000 19,938 13.26%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 5.34% 5.37% 3.80% -10.00% 0.00% 0.94% 0.92% -
ROE 26.21% 29.58% 41.39% -73.52% -39.24% 4.59% 0.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 685.52 631.14 784.79 426.25 421.01 554.42 775.57 -2.03%
EPS 37.48 32.52 29.80 -42.64 -41.20 5.20 7.08 31.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.10 0.72 0.58 1.05 1.1332 0.00 -
Adjusted Per Share Value based on latest NOSH - 21,960
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 218.55 141.69 130.38 70.86 70.05 92.34 117.06 10.96%
EPS 11.95 7.30 4.95 -7.09 -6.86 0.87 1.07 49.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4559 0.2469 0.1196 0.0964 0.1747 0.1887 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.42 1.10 0.57 0.42 0.83 0.55 1.20 -
P/RPS 0.21 0.17 0.07 0.10 0.20 0.10 0.15 5.76%
P/EPS 3.79 3.38 1.91 -0.98 -2.01 10.58 16.90 -22.04%
EY 26.39 29.58 52.28 -101.52 -49.64 9.45 5.92 28.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.00 0.79 0.72 0.79 0.49 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 23/08/06 24/08/05 24/08/04 27/08/03 26/08/02 27/08/01 25/08/00 -
Price 1.49 1.55 0.58 0.62 0.85 0.62 1.24 -
P/RPS 0.22 0.25 0.07 0.15 0.20 0.11 0.16 5.44%
P/EPS 3.98 4.76 1.95 -1.45 -2.06 11.92 17.46 -21.83%
EY 25.15 20.99 51.38 -68.77 -48.47 8.39 5.73 27.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.41 0.81 1.07 0.81 0.55 0.00 -

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