[HEXAGON] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 76.97%
YoY- -442.97%
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 3,326 596,360 282,884 326,976 375,498 344,358 334,732 -55.13%
PBT -107,456 -131,304 -7,684 6,074 9,038 12,280 21,654 -
Tax 0 -2,750 -2,136 -646 -3,824 -4,468 -4,218 -
NP -107,456 -134,054 -9,820 5,428 5,214 7,812 17,436 -
-
NP to SH -107,456 -132,864 -10,824 7,036 6,096 5,916 17,072 -
-
Tax Rate - - - 10.64% 42.31% 36.38% 19.48% -
Total Cost 110,782 730,414 292,704 321,548 370,284 336,546 317,296 -16.71%
-
Net Worth -76,962 -14,585 50,405 103,548 108,667 106,116 77,001 -
Dividend
30/06/13 30/06/12 30/06/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth -76,962 -14,585 50,405 103,548 108,667 106,116 77,001 -
NOSH 132,694 132,598 132,647 132,754 132,521 132,645 41,177 22.55%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -3,230.79% -22.48% -3.47% 1.66% 1.39% 2.27% 5.21% -
ROE 0.00% 0.00% -21.47% 6.79% 5.61% 5.58% 22.17% -
Per Share
30/06/13 30/06/12 30/06/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 2.51 449.75 213.26 246.30 283.35 259.61 812.91 -63.38%
EPS -80.98 -100.20 -8.16 5.30 4.60 4.46 41.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.58 -0.11 0.38 0.78 0.82 0.80 1.87 -
Adjusted Per Share Value based on latest NOSH - 132,647
30/06/13 30/06/12 30/06/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 2.52 451.46 214.15 247.53 284.26 260.69 253.40 -55.12%
EPS -81.35 -100.58 -8.19 5.33 4.61 4.48 12.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.5826 -0.1104 0.3816 0.7839 0.8226 0.8033 0.5829 -
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.035 0.10 0.22 0.43 1.03 1.47 2.49 -
P/RPS 1.40 0.02 0.00 0.17 0.36 0.57 0.31 29.95%
P/EPS -0.04 -0.10 0.00 8.11 22.39 32.96 6.01 -
EY -2,313.71 -1,002.00 0.00 12.33 4.47 3.03 16.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.55 1.26 1.84 1.33 -
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/08/13 28/02/13 23/08/11 24/11/10 26/11/09 27/11/08 27/11/07 -
Price 0.035 0.075 0.22 0.46 0.92 1.50 3.12 -
P/RPS 1.40 0.02 0.00 0.19 0.32 0.58 0.38 25.44%
P/EPS -0.04 -0.07 0.00 8.68 20.00 33.63 7.53 -
EY -2,313.71 -1,336.00 0.00 11.52 5.00 2.97 13.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.59 1.12 1.88 1.67 -

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