[HEXAGON] YoY Annualized Quarter Result on 30-Sep-2004 [#2]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 25.66%
YoY- 224.1%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/03/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 CAGR
Revenue 297,624 297,624 190,288 183,020 103,094 109,460 83,094 37.54%
PBT 19,774 19,774 17,414 10,560 -7,116 2,756 -7,116 -
Tax -3,740 -3,738 -2,196 -2,342 494 -654 494 -
NP 16,034 16,036 15,218 8,218 -6,622 2,102 -6,622 -
-
NP to SH 16,302 16,302 14,808 8,218 -6,622 2,102 -6,622 -
-
Tax Rate 18.91% 18.90% 12.61% 22.18% - 23.73% - -
Total Cost 281,590 281,588 175,070 174,802 109,716 107,358 89,716 33.07%
-
Net Worth 62,130 63,150 39,294 22,187 6,370 25,703 21,962 29.66%
Dividend
30/09/06 30/03/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/03/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 CAGR
Net Worth 62,130 63,150 39,294 22,187 6,370 25,703 21,962 29.66%
NOSH 41,145 41,561 34,469 21,967 21,968 21,987 21,962 16.98%
Ratio Analysis
30/09/06 30/03/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 CAGR
NP Margin 5.39% 5.39% 8.00% 4.49% -6.42% 1.92% -7.97% -
ROE 26.24% 25.81% 37.68% 37.04% -103.94% 8.18% -30.15% -
Per Share
30/09/06 30/03/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 CAGR
RPS 723.34 711.65 552.05 833.12 469.28 497.83 378.34 17.57%
EPS 39.62 38.98 42.96 37.40 -30.14 9.56 -30.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.51 1.14 1.01 0.29 1.169 1.00 10.84%
Adjusted Per Share Value based on latest NOSH - 21,964
30/09/06 30/03/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 CAGR
RPS 225.31 225.31 144.05 138.55 78.04 82.86 62.90 37.54%
EPS 12.34 12.34 11.21 6.22 -5.01 1.59 -5.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4703 0.4781 0.2975 0.168 0.0482 0.1946 0.1663 29.65%
Price Multiplier on Financial Quarter End Date
30/09/06 30/03/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 CAGR
Date 29/09/06 30/03/06 30/09/05 30/09/04 30/09/03 28/09/01 30/09/02 -
Price 1.66 1.78 1.65 0.56 0.49 0.60 0.75 -
P/RPS 0.23 0.25 0.30 0.07 0.10 0.12 0.20 3.55%
P/EPS 4.19 4.57 3.84 1.50 -1.63 6.28 -2.49 -
EY 23.87 21.90 26.04 66.80 -61.52 15.93 -40.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.18 1.45 0.55 1.69 0.51 0.75 10.04%
Price Multiplier on Announcement Date
30/09/06 30/03/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 CAGR
Date 30/11/06 29/11/06 28/11/05 25/11/04 20/11/03 26/11/01 29/11/02 -
Price 2.47 2.39 1.63 0.63 0.49 0.73 0.69 -
P/RPS 0.34 0.34 0.30 0.08 0.10 0.15 0.18 17.22%
P/EPS 6.23 6.13 3.79 1.68 -1.63 7.64 -2.29 -
EY 16.04 16.31 26.36 59.38 -61.52 13.10 -43.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.58 1.43 0.62 1.69 0.62 0.69 24.14%

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