[HEXAGON] YoY Annualized Quarter Result on 30-Sep-2003 [#2]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 29.28%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
Annualized Quarter Result
30/03/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 30/09/00 CAGR
Revenue 297,624 190,288 183,020 103,094 109,460 83,094 164,594 11.37%
PBT 19,774 17,414 10,560 -7,116 2,756 -7,116 5,830 24.87%
Tax -3,738 -2,196 -2,342 494 -654 494 -422 48.69%
NP 16,036 15,218 8,218 -6,622 2,102 -6,622 5,408 21.85%
-
NP to SH 16,302 14,808 8,218 -6,622 2,102 -6,622 5,408 22.22%
-
Tax Rate 18.90% 12.61% 22.18% - 23.73% - 7.24% -
Total Cost 281,588 175,070 174,802 109,716 107,358 89,716 159,186 10.93%
-
Net Worth 63,150 39,294 22,187 6,370 25,703 21,962 20,962 22.20%
Dividend
30/03/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/03/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 30/09/00 CAGR
Net Worth 63,150 39,294 22,187 6,370 25,703 21,962 20,962 22.20%
NOSH 41,561 34,469 21,967 21,968 21,987 21,962 19,970 14.25%
Ratio Analysis
30/03/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 30/09/00 CAGR
NP Margin 5.39% 8.00% 4.49% -6.42% 1.92% -7.97% 3.29% -
ROE 25.81% 37.68% 37.04% -103.94% 8.18% -30.15% 25.80% -
Per Share
30/03/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 30/09/00 CAGR
RPS 711.65 552.05 833.12 469.28 497.83 378.34 824.19 -2.63%
EPS 38.98 42.96 37.40 -30.14 9.56 -30.14 27.08 6.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.14 1.01 0.29 1.169 1.00 1.0497 6.83%
Adjusted Per Share Value based on latest NOSH - 21,975
30/03/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 30/09/00 CAGR
RPS 225.31 144.05 138.55 78.04 82.86 62.90 124.60 11.37%
EPS 12.34 11.21 6.22 -5.01 1.59 -5.01 4.09 22.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4781 0.2975 0.168 0.0482 0.1946 0.1663 0.1587 22.20%
Price Multiplier on Financial Quarter End Date
30/03/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 30/09/00 CAGR
Date 30/03/06 30/09/05 30/09/04 30/09/03 28/09/01 30/09/02 29/09/00 -
Price 1.78 1.65 0.56 0.49 0.60 0.75 0.92 -
P/RPS 0.25 0.30 0.07 0.10 0.12 0.20 0.11 16.10%
P/EPS 4.57 3.84 1.50 -1.63 6.28 -2.49 3.40 5.52%
EY 21.90 26.04 66.80 -61.52 15.93 -40.20 29.43 -5.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.45 0.55 1.69 0.51 0.75 0.88 5.47%
Price Multiplier on Announcement Date
30/03/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 30/09/00 CAGR
Date 29/11/06 28/11/05 25/11/04 20/11/03 26/11/01 29/11/02 27/11/00 -
Price 2.39 1.63 0.63 0.49 0.73 0.69 0.88 -
P/RPS 0.34 0.30 0.08 0.10 0.15 0.18 0.11 22.78%
P/EPS 6.13 3.79 1.68 -1.63 7.64 -2.29 3.25 12.23%
EY 16.31 26.36 59.38 -61.52 13.10 -43.70 30.77 -10.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.43 0.62 1.69 0.62 0.69 0.84 12.17%

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