[HEXAGON] YoY Cumulative Quarter Result on 30-Sep-2002 [#2]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- -46.25%
YoY- -222.45%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 30/09/99 30/09/98 CAGR
Revenue 95,144 91,510 51,547 41,547 82,297 40,795 47,989 -0.73%
PBT 8,707 5,280 -3,558 -3,558 2,915 -5,932 -13,816 -
Tax -1,098 -1,171 247 247 -211 5,932 13,816 -
NP 7,609 4,109 -3,311 -3,311 2,704 0 0 -100.00%
-
NP to SH 7,404 4,109 -3,311 -3,311 2,704 -6,014 -13,944 -
-
Tax Rate 12.61% 22.18% - - 7.24% - - -
Total Cost 87,535 87,401 54,858 44,858 79,593 40,795 47,989 -0.64%
-
Net Worth 39,294 22,187 6,370 21,962 20,962 17,179 0 -100.00%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 30/09/99 30/09/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 30/09/99 30/09/98 CAGR
Net Worth 39,294 22,187 6,370 21,962 20,962 17,179 0 -100.00%
NOSH 34,469 21,967 21,968 21,962 19,970 19,973 19,971 -0.58%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 30/09/99 30/09/98 CAGR
NP Margin 8.00% 4.49% -6.42% -7.97% 3.29% 0.00% 0.00% -
ROE 18.84% 18.52% -51.97% -15.08% 12.90% -35.01% 0.00% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 30/09/99 30/09/98 CAGR
RPS 276.03 416.56 234.64 189.17 412.09 204.25 240.29 -0.14%
EPS 21.48 18.70 -15.07 -15.07 13.54 -30.11 -69.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.01 0.29 1.00 1.0497 0.8601 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 21,970
30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 30/09/99 30/09/98 CAGR
RPS 72.03 69.27 39.02 31.45 62.30 30.88 36.33 -0.73%
EPS 5.60 3.11 -2.51 -2.51 2.05 -4.55 -10.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2975 0.168 0.0482 0.1663 0.1587 0.13 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 30/09/99 30/09/98 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 29/09/00 - - -
Price 1.65 0.56 0.49 0.75 0.92 0.00 0.00 -
P/RPS 0.60 0.13 0.21 0.40 0.22 0.00 0.00 -100.00%
P/EPS 7.68 2.99 -3.25 -4.97 6.79 0.00 0.00 -100.00%
EY 13.02 33.40 -30.76 -20.10 14.72 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 0.55 1.69 0.75 0.88 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/00 30/09/99 30/09/98 CAGR
Date 28/11/05 25/11/04 20/11/03 29/11/02 27/11/00 22/11/99 - -
Price 1.63 0.63 0.49 0.69 0.88 0.00 0.00 -
P/RPS 0.59 0.15 0.21 0.36 0.21 0.00 0.00 -100.00%
P/EPS 7.59 3.37 -3.25 -4.58 6.50 0.00 0.00 -100.00%
EY 13.18 29.69 -30.76 -21.85 15.39 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 0.62 1.69 0.69 0.84 0.00 0.00 -100.00%

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