[HEXAGON] YoY Annualized Quarter Result on 31-Mar-2003 [#4]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- -18.82%
YoY- -635.98%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 205,278 179,640 137,561 99,068 108,301 163,995 111,481 10.70%
PBT 14,375 9,287 3,913 -9,819 1,738 4,415 -4,198 -
Tax -2,208 -1,359 -73 182 60 -1,112 4,198 -
NP 12,167 7,928 3,840 -9,637 1,798 3,303 0 -
-
NP to SH 12,121 7,602 3,840 -9,637 1,798 3,303 -4,082 -
-
Tax Rate 15.36% 14.63% 1.87% - -3.45% 25.19% - -
Total Cost 193,111 171,712 133,721 108,705 106,503 160,692 111,481 9.58%
-
Net Worth 51,337 27,895 14,718 15,598 25,905 23,192 18,112 18.95%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 51,337 27,895 14,718 15,598 25,905 23,192 18,112 18.95%
NOSH 37,748 21,964 21,967 21,969 21,953 20,426 19,965 11.19%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 5.93% 4.41% 2.79% -9.73% 1.66% 2.01% 0.00% -
ROE 23.61% 27.25% 26.09% -61.78% 6.94% 14.24% -22.54% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 543.81 817.86 626.19 450.94 493.32 802.85 558.36 -0.43%
EPS 32.11 34.61 17.48 -43.87 8.19 16.17 -20.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.27 0.67 0.71 1.18 1.1354 0.9072 6.97%
Adjusted Per Share Value based on latest NOSH - 21,965
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 155.40 135.99 104.14 75.00 81.99 124.15 84.39 10.70%
EPS 9.18 5.75 2.91 -7.30 1.36 2.50 -3.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3886 0.2112 0.1114 0.1181 0.1961 0.1756 0.1371 18.95%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.77 0.88 0.57 0.43 1.01 0.60 1.61 -
P/RPS 0.33 0.11 0.09 0.10 0.20 0.07 0.29 2.17%
P/EPS 5.51 2.54 3.26 -0.98 12.33 3.71 -7.87 -
EY 18.14 39.33 30.67 -102.01 8.11 26.95 -12.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 0.69 0.85 0.61 0.86 0.53 1.77 -5.01%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/05/06 27/05/05 26/05/04 27/05/03 21/05/02 25/05/01 23/05/00 -
Price 1.54 1.07 0.62 0.37 0.99 0.52 1.40 -
P/RPS 0.28 0.13 0.10 0.08 0.20 0.06 0.25 1.90%
P/EPS 4.80 3.09 3.55 -0.84 12.09 3.22 -6.85 -
EY 20.85 32.35 28.19 -118.56 8.27 31.10 -14.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.84 0.93 0.52 0.84 0.46 1.54 -5.02%

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