[HEXAGON] YoY Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -200.26%
YoY- -243.52%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 399,020 284,862 360,190 332,089 349,246 379,153 300,090 5.07%
PBT -88,600 -18,870 5,576 -5,642 9,254 23,357 19,717 -
Tax -1,970 -168 -524 -1,952 -3,838 -4,948 -3,470 -9.37%
NP -90,570 -19,038 5,052 -7,594 5,416 18,409 16,246 -
-
NP to SH -91,364 -20,288 5,428 -6,112 4,258 17,537 16,324 -
-
Tax Rate - - 9.40% - 41.47% 21.18% 17.60% -
Total Cost 489,590 303,900 355,138 339,683 343,830 360,744 283,844 9.93%
-
Net Worth -14,585 42,487 103,432 99,652 113,976 79,577 65,889 -
Dividend
30/09/12 30/09/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth -14,585 42,487 103,432 99,652 113,976 79,577 65,889 -
NOSH 132,590 132,774 132,605 132,869 132,531 41,231 41,180 22.53%
Ratio Analysis
30/09/12 30/09/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -22.70% -6.68% 1.40% -2.29% 1.55% 4.86% 5.41% -
ROE 0.00% -47.75% 5.25% -6.13% 3.74% 22.04% 24.78% -
Per Share
30/09/12 30/09/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 300.94 214.55 271.63 249.94 263.52 919.56 728.72 -14.24%
EPS -68.91 -15.28 4.09 -4.60 3.21 42.53 39.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.11 0.32 0.78 0.75 0.86 1.93 1.60 -
Adjusted Per Share Value based on latest NOSH - 132,730
30/09/12 30/09/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 302.07 215.65 272.67 251.40 264.39 287.03 227.17 5.07%
EPS -69.16 -15.36 4.11 -4.63 3.22 13.28 12.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.1104 0.3216 0.783 0.7544 0.8628 0.6024 0.4988 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/09/12 30/09/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.09 0.14 0.44 0.83 1.49 3.45 2.55 -
P/RPS 0.03 0.00 0.16 0.33 0.57 0.38 0.35 -34.75%
P/EPS -0.13 0.00 10.75 -18.04 46.37 8.11 6.43 -
EY -765.63 0.00 9.30 -5.54 2.16 12.33 15.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.56 1.11 1.73 1.79 1.59 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/11/11 23/02/11 23/02/10 25/02/09 26/02/08 28/02/07 -
Price 0.075 0.21 0.49 0.95 1.29 2.78 2.45 -
P/RPS 0.02 0.00 0.18 0.38 0.49 0.30 0.34 -38.88%
P/EPS -0.11 0.00 11.97 -20.65 40.15 6.54 6.18 -
EY -918.76 0.00 8.35 -4.84 2.49 15.30 16.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.63 1.27 1.50 1.44 1.53 -

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