[HEXAGON] YoY Annualized Quarter Result on 31-Dec-2008 [#3]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -28.01%
YoY- -75.72%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 284,862 360,190 332,089 349,246 379,153 300,090 200,465 6.30%
PBT -18,870 5,576 -5,642 9,254 23,357 19,717 14,644 -
Tax -168 -524 -1,952 -3,838 -4,948 -3,470 -2,070 -35.38%
NP -19,038 5,052 -7,594 5,416 18,409 16,246 12,573 -
-
NP to SH -20,288 5,428 -6,112 4,258 17,537 16,324 12,377 -
-
Tax Rate - 9.40% - 41.47% 21.18% 17.60% 14.14% -
Total Cost 303,900 355,138 339,683 343,830 360,744 283,844 187,892 8.72%
-
Net Worth 42,487 103,432 99,652 113,976 79,577 65,889 59,652 -5.72%
Dividend
30/09/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 42,487 103,432 99,652 113,976 79,577 65,889 59,652 -5.72%
NOSH 132,774 132,605 132,869 132,531 41,231 41,180 37,755 24.44%
Ratio Analysis
30/09/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin -6.68% 1.40% -2.29% 1.55% 4.86% 5.41% 6.27% -
ROE -47.75% 5.25% -6.13% 3.74% 22.04% 24.78% 20.75% -
Per Share
30/09/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 214.55 271.63 249.94 263.52 919.56 728.72 530.96 -14.57%
EPS -15.28 4.09 -4.60 3.21 42.53 39.64 32.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.78 0.75 0.86 1.93 1.60 1.58 -24.24%
Adjusted Per Share Value based on latest NOSH - 131,111
30/09/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 215.65 272.67 251.40 264.39 287.03 227.17 151.76 6.30%
EPS -15.36 4.11 -4.63 3.22 13.28 12.36 9.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3216 0.783 0.7544 0.8628 0.6024 0.4988 0.4516 -5.73%
Price Multiplier on Financial Quarter End Date
30/09/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/09/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.14 0.44 0.83 1.49 3.45 2.55 1.45 -
P/RPS 0.00 0.16 0.33 0.57 0.38 0.35 0.27 -
P/EPS 0.00 10.75 -18.04 46.37 8.11 6.43 4.42 -
EY 0.00 9.30 -5.54 2.16 12.33 15.55 22.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.56 1.11 1.73 1.79 1.59 0.92 -
Price Multiplier on Announcement Date
30/09/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/11/11 23/02/11 23/02/10 25/02/09 26/02/08 28/02/07 27/02/06 -
Price 0.21 0.49 0.95 1.29 2.78 2.45 1.58 -
P/RPS 0.00 0.18 0.38 0.49 0.30 0.34 0.30 -
P/EPS 0.00 11.97 -20.65 40.15 6.54 6.18 4.82 -
EY 0.00 8.35 -4.84 2.49 15.30 16.18 20.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.63 1.27 1.50 1.44 1.53 1.00 -

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