[HEXAGON] YoY Annualized Quarter Result on 30-Sep-2001 [#2]

Announcement Date
26-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Sep-2001 [#2]
Profit Trend
QoQ- 83.74%
YoY- -61.13%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Revenue 190,288 183,020 103,094 109,460 164,594 81,590 95,978 -0.73%
PBT 17,414 10,560 -7,116 2,756 5,830 -11,864 -27,632 -
Tax -2,196 -2,342 494 -654 -422 11,864 27,632 -
NP 15,218 8,218 -6,622 2,102 5,408 0 0 -100.00%
-
NP to SH 14,808 8,218 -6,622 2,102 5,408 -12,028 -27,888 -
-
Tax Rate 12.61% 22.18% - 23.73% 7.24% - - -
Total Cost 175,070 174,802 109,716 107,358 159,186 81,590 95,978 -0.64%
-
Net Worth 39,294 22,187 6,370 25,703 20,962 17,179 0 -100.00%
Dividend
30/09/05 30/09/04 30/09/03 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Net Worth 39,294 22,187 6,370 25,703 20,962 17,179 0 -100.00%
NOSH 34,469 21,967 21,968 21,987 19,970 19,973 19,971 -0.58%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
NP Margin 8.00% 4.49% -6.42% 1.92% 3.29% 0.00% 0.00% -
ROE 37.68% 37.04% -103.94% 8.18% 25.80% -70.02% 0.00% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 552.05 833.12 469.28 497.83 824.19 408.49 480.58 -0.14%
EPS 42.96 37.40 -30.14 9.56 27.08 -60.22 -139.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.01 0.29 1.169 1.0497 0.8601 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 21,982
30/09/05 30/09/04 30/09/03 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 144.05 138.55 78.04 82.86 124.60 61.77 72.66 -0.73%
EPS 11.21 6.22 -5.01 1.59 4.09 -9.11 -21.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2975 0.168 0.0482 0.1946 0.1587 0.13 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 30/09/05 30/09/04 30/09/03 28/09/01 29/09/00 - - -
Price 1.65 0.56 0.49 0.60 0.92 0.00 0.00 -
P/RPS 0.30 0.07 0.10 0.12 0.11 0.00 0.00 -100.00%
P/EPS 3.84 1.50 -1.63 6.28 3.40 0.00 0.00 -100.00%
EY 26.04 66.80 -61.52 15.93 29.43 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 0.55 1.69 0.51 0.88 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 28/11/05 25/11/04 20/11/03 26/11/01 27/11/00 22/11/99 - -
Price 1.63 0.63 0.49 0.73 0.88 0.00 0.00 -
P/RPS 0.30 0.08 0.10 0.15 0.11 0.00 0.00 -100.00%
P/EPS 3.79 1.68 -1.63 7.64 3.25 0.00 0.00 -100.00%
EY 26.36 59.38 -61.52 13.10 30.77 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 0.62 1.69 0.62 0.84 0.00 0.00 -100.00%

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