[HEXAGON] YoY Annualized Quarter Result on 31-Mar-2004 [#4]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 170.68%
YoY- 139.85%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 274,914 205,278 179,640 137,561 99,068 108,301 163,995 8.98%
PBT 17,963 14,375 9,287 3,913 -9,819 1,738 4,415 26.33%
Tax -3,913 -2,208 -1,359 -73 182 60 -1,112 23.31%
NP 14,050 12,167 7,928 3,840 -9,637 1,798 3,303 27.27%
-
NP to SH 15,004 12,121 7,602 3,840 -9,637 1,798 3,303 28.67%
-
Tax Rate 21.78% 15.36% 14.63% 1.87% - -3.45% 25.19% -
Total Cost 260,864 193,111 171,712 133,721 108,705 106,503 160,692 8.40%
-
Net Worth 69,173 51,337 27,895 14,718 15,598 25,905 23,192 19.96%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 69,173 51,337 27,895 14,718 15,598 25,905 23,192 19.96%
NOSH 41,174 37,748 21,964 21,967 21,969 21,953 20,426 12.38%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 5.11% 5.93% 4.41% 2.79% -9.73% 1.66% 2.01% -
ROE 21.69% 23.61% 27.25% 26.09% -61.78% 6.94% 14.24% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 667.68 543.81 817.86 626.19 450.94 493.32 802.85 -3.02%
EPS 36.44 32.11 34.61 17.48 -43.87 8.19 16.17 14.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.36 1.27 0.67 0.71 1.18 1.1354 6.74%
Adjusted Per Share Value based on latest NOSH - 21,963
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 208.12 155.40 135.99 104.14 75.00 81.99 124.15 8.98%
EPS 11.36 9.18 5.75 2.91 -7.30 1.36 2.50 28.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5237 0.3886 0.2112 0.1114 0.1181 0.1961 0.1756 19.96%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 2.75 1.77 0.88 0.57 0.43 1.01 0.60 -
P/RPS 0.41 0.33 0.11 0.09 0.10 0.20 0.07 34.24%
P/EPS 7.55 5.51 2.54 3.26 -0.98 12.33 3.71 12.56%
EY 13.25 18.14 39.33 30.67 -102.01 8.11 26.95 -11.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.30 0.69 0.85 0.61 0.86 0.53 20.70%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 01/06/07 31/05/06 27/05/05 26/05/04 27/05/03 21/05/02 25/05/01 -
Price 2.90 1.54 1.07 0.62 0.37 0.99 0.52 -
P/RPS 0.43 0.28 0.13 0.10 0.08 0.20 0.06 38.83%
P/EPS 7.96 4.80 3.09 3.55 -0.84 12.09 3.22 16.27%
EY 12.57 20.85 32.35 28.19 -118.56 8.27 31.10 -14.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.13 0.84 0.93 0.52 0.84 0.46 24.69%

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