[HEXAGON] YoY Annualized Quarter Result on 31-Dec-2005 [#3]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- -16.41%
YoY- 51.26%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 349,246 379,153 300,090 200,465 185,142 124,573 106,896 21.79%
PBT 9,254 23,357 19,717 14,644 10,038 1,040 -8,022 -
Tax -3,838 -4,948 -3,470 -2,070 -1,856 378 -1,048 24.12%
NP 5,416 18,409 16,246 12,573 8,182 1,418 -9,070 -
-
NP to SH 4,258 17,537 16,324 12,377 8,182 1,418 -8,110 -
-
Tax Rate 41.47% 21.18% 17.60% 14.14% 18.49% -36.35% - -
Total Cost 343,830 360,744 283,844 187,892 176,960 123,154 115,966 19.83%
-
Net Worth 113,976 79,577 65,889 59,652 24,381 11,871 19,112 34.62%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 113,976 79,577 65,889 59,652 24,381 11,871 19,112 34.62%
NOSH 132,531 41,231 41,180 37,755 21,964 21,983 21,968 34.88%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 1.55% 4.86% 5.41% 6.27% 4.42% 1.14% -8.49% -
ROE 3.74% 22.04% 24.78% 20.75% 33.56% 11.95% -42.44% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 263.52 919.56 728.72 530.96 842.90 566.67 486.59 -9.70%
EPS 3.21 42.53 39.64 32.55 37.25 6.45 -36.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 1.93 1.60 1.58 1.11 0.54 0.87 -0.19%
Adjusted Per Share Value based on latest NOSH - 37,749
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 264.39 287.03 227.17 151.76 140.16 94.30 80.92 21.79%
EPS 3.22 13.28 12.36 9.37 6.19 1.07 -6.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8628 0.6024 0.4988 0.4516 0.1846 0.0899 0.1447 34.62%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.49 3.45 2.55 1.45 0.63 0.49 0.55 -
P/RPS 0.57 0.38 0.35 0.27 0.07 0.09 0.11 31.51%
P/EPS 46.37 8.11 6.43 4.42 1.69 7.59 -1.49 -
EY 2.16 12.33 15.55 22.61 59.13 13.17 -67.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.79 1.59 0.92 0.57 0.91 0.63 18.31%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 25/02/09 26/02/08 28/02/07 27/02/06 24/02/05 26/02/04 25/02/03 -
Price 1.29 2.78 2.45 1.58 0.75 0.51 0.50 -
P/RPS 0.49 0.30 0.34 0.30 0.09 0.09 0.10 30.29%
P/EPS 40.15 6.54 6.18 4.82 2.01 7.90 -1.35 -
EY 2.49 15.30 16.18 20.75 49.67 12.65 -73.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.44 1.53 1.00 0.68 0.94 0.57 17.48%

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