[HEXAGON] YoY Annualized Quarter Result on 31-Mar-2007 [#4]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
01-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- -8.09%
YoY- 23.79%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 414,276 346,062 395,768 274,914 205,278 179,640 137,561 20.16%
PBT -7,328 8,354 19,360 17,963 14,375 9,287 3,913 -
Tax 723 -3,528 -3,604 -3,913 -2,208 -1,359 -73 -
NP -6,605 4,826 15,756 14,050 12,167 7,928 3,840 -
-
NP to SH -4,406 3,318 14,730 15,004 12,121 7,602 3,840 -
-
Tax Rate - 42.23% 18.62% 21.78% 15.36% 14.63% 1.87% -
Total Cost 420,881 341,236 380,012 260,864 193,111 171,712 133,721 21.04%
-
Net Worth 100,817 108,830 66,870 69,173 51,337 27,895 14,718 37.78%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - 928 - - - - -
Div Payout % - - 6.31% - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 100,817 108,830 66,870 69,173 51,337 27,895 14,718 37.78%
NOSH 132,654 132,720 46,437 41,174 37,748 21,964 21,967 34.92%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin -1.59% 1.39% 3.98% 5.11% 5.93% 4.41% 2.79% -
ROE -4.37% 3.05% 22.03% 21.69% 23.61% 27.25% 26.09% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 312.30 260.75 852.26 667.68 543.81 817.86 626.19 -10.94%
EPS -3.32 2.50 31.72 36.44 32.11 34.61 17.48 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.82 1.44 1.68 1.36 1.27 0.67 2.12%
Adjusted Per Share Value based on latest NOSH - 41,147
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 313.62 261.98 299.60 208.12 155.40 135.99 104.14 20.16%
EPS -3.34 2.51 11.15 11.36 9.18 5.75 2.91 -
DPS 0.00 0.00 0.70 0.00 0.00 0.00 0.00 -
NAPS 0.7632 0.8239 0.5062 0.5237 0.3886 0.2112 0.1114 37.79%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.73 0.98 1.87 2.75 1.77 0.88 0.57 -
P/RPS 0.23 0.38 0.22 0.41 0.33 0.11 0.09 16.91%
P/EPS -21.98 39.20 5.90 7.55 5.51 2.54 3.26 -
EY -4.55 2.55 16.96 13.25 18.14 39.33 30.67 -
DY 0.00 0.00 1.07 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.20 1.30 1.64 1.30 0.69 0.85 2.04%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/05/10 28/05/09 04/06/08 01/06/07 31/05/06 27/05/05 26/05/04 -
Price 0.70 1.17 1.64 2.90 1.54 1.07 0.62 -
P/RPS 0.22 0.45 0.19 0.43 0.28 0.13 0.10 14.03%
P/EPS -21.08 46.80 5.17 7.96 4.80 3.09 3.55 -
EY -4.74 2.14 19.34 12.57 20.85 32.35 28.19 -
DY 0.00 0.00 1.22 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.43 1.14 1.73 1.13 0.84 0.93 -0.17%

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