[HEXAGON] YoY Cumulative Quarter Result on 30-Sep-2003 [#2]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- -41.44%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
Cumulative Result
30/03/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 30/09/00 CAGR
Revenue 148,812 95,144 91,510 51,547 54,730 41,547 82,297 11.37%
PBT 9,887 8,707 5,280 -3,558 1,378 -3,558 2,915 24.87%
Tax -1,869 -1,098 -1,171 247 -327 247 -211 48.69%
NP 8,018 7,609 4,109 -3,311 1,051 -3,311 2,704 21.85%
-
NP to SH 8,151 7,404 4,109 -3,311 1,051 -3,311 2,704 22.22%
-
Tax Rate 18.90% 12.61% 22.18% - 23.73% - 7.24% -
Total Cost 140,794 87,535 87,401 54,858 53,679 44,858 79,593 10.93%
-
Net Worth 63,150 39,294 22,187 6,370 25,703 21,962 20,962 22.20%
Dividend
30/03/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/03/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 30/09/00 CAGR
Net Worth 63,150 39,294 22,187 6,370 25,703 21,962 20,962 22.20%
NOSH 41,561 34,469 21,967 21,968 21,987 21,962 19,970 14.25%
Ratio Analysis
30/03/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 30/09/00 CAGR
NP Margin 5.39% 8.00% 4.49% -6.42% 1.92% -7.97% 3.29% -
ROE 12.91% 18.84% 18.52% -51.97% 4.09% -15.08% 12.90% -
Per Share
30/03/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 30/09/00 CAGR
RPS 355.83 276.03 416.56 234.64 248.91 189.17 412.09 -2.63%
EPS 19.49 21.48 18.70 -15.07 4.78 -15.07 13.54 6.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.14 1.01 0.29 1.169 1.00 1.0497 6.83%
Adjusted Per Share Value based on latest NOSH - 21,975
30/03/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 30/09/00 CAGR
RPS 112.65 72.03 69.27 39.02 41.43 31.45 62.30 11.37%
EPS 6.17 5.60 3.11 -2.51 0.80 -2.51 2.05 22.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4781 0.2975 0.168 0.0482 0.1946 0.1663 0.1587 22.20%
Price Multiplier on Financial Quarter End Date
30/03/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 30/09/00 CAGR
Date 30/03/06 30/09/05 30/09/04 30/09/03 28/09/01 30/09/02 29/09/00 -
Price 1.78 1.65 0.56 0.49 0.60 0.75 0.92 -
P/RPS 0.50 0.60 0.13 0.21 0.24 0.40 0.22 16.10%
P/EPS 9.13 7.68 2.99 -3.25 12.55 -4.97 6.79 5.53%
EY 10.95 13.02 33.40 -30.76 7.97 -20.10 14.72 -5.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.45 0.55 1.69 0.51 0.75 0.88 5.47%
Price Multiplier on Announcement Date
30/03/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 30/09/00 CAGR
Date 29/11/06 28/11/05 25/11/04 20/11/03 26/11/01 29/11/02 27/11/00 -
Price 2.39 1.63 0.63 0.49 0.73 0.69 0.88 -
P/RPS 0.67 0.59 0.15 0.21 0.29 0.36 0.21 23.49%
P/EPS 12.26 7.59 3.37 -3.25 15.27 -4.58 6.50 12.23%
EY 8.15 13.18 29.69 -30.76 6.55 -21.85 15.39 -10.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.43 0.62 1.69 0.62 0.69 0.84 12.17%

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