[HEXAGON] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 31.23%
YoY- -350.34%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 3,666 399,020 284,862 360,190 332,089 349,246 379,153 -55.34%
PBT -71,925 -88,600 -18,870 5,576 -5,642 9,254 23,357 -
Tax 0 -1,970 -168 -524 -1,952 -3,838 -4,948 -
NP -71,925 -90,570 -19,038 5,052 -7,594 5,416 18,409 -
-
NP to SH -71,925 -91,364 -20,288 5,428 -6,112 4,258 17,537 -
-
Tax Rate - - - 9.40% - 41.47% 21.18% -
Total Cost 75,591 489,590 303,900 355,138 339,683 343,830 360,744 -23.78%
-
Net Worth -76,968 -14,585 42,487 103,432 99,652 113,976 79,577 -
Dividend
30/09/13 30/09/12 30/09/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth -76,968 -14,585 42,487 103,432 99,652 113,976 79,577 -
NOSH 132,703 132,590 132,774 132,605 132,869 132,531 41,231 22.52%
Ratio Analysis
30/09/13 30/09/12 30/09/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -1,961.60% -22.70% -6.68% 1.40% -2.29% 1.55% 4.86% -
ROE 0.00% 0.00% -47.75% 5.25% -6.13% 3.74% 22.04% -
Per Share
30/09/13 30/09/12 30/09/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 2.76 300.94 214.55 271.63 249.94 263.52 919.56 -63.56%
EPS -54.20 -68.91 -15.28 4.09 -4.60 3.21 42.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.58 -0.11 0.32 0.78 0.75 0.86 1.93 -
Adjusted Per Share Value based on latest NOSH - 132,352
30/09/13 30/09/12 30/09/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 2.78 302.07 215.65 272.67 251.40 264.39 287.03 -55.33%
EPS -54.45 -69.16 -15.36 4.11 -4.63 3.22 13.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.5827 -0.1104 0.3216 0.783 0.7544 0.8628 0.6024 -
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.06 0.09 0.14 0.44 0.83 1.49 3.45 -
P/RPS 2.17 0.03 0.00 0.16 0.33 0.57 0.38 35.36%
P/EPS -0.11 -0.13 0.00 10.75 -18.04 46.37 8.11 -
EY -903.33 -765.63 0.00 9.30 -5.54 2.16 12.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.56 1.11 1.73 1.79 -
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/11/13 28/02/13 29/11/11 23/02/11 23/02/10 25/02/09 26/02/08 -
Price 0.045 0.075 0.21 0.49 0.95 1.29 2.78 -
P/RPS 1.63 0.02 0.00 0.18 0.38 0.49 0.30 34.20%
P/EPS -0.08 -0.11 0.00 11.97 -20.65 40.15 6.54 -
EY -1,204.44 -918.76 0.00 8.35 -4.84 2.49 15.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.63 1.27 1.50 1.44 -

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