[HEXAGON] YoY Cumulative Quarter Result on 30-Sep-2005 [#2]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 206.97%
YoY- 80.19%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/03/06 30/09/05 30/09/04 30/09/03 30/09/01 CAGR
Revenue 167,366 148,812 148,812 95,144 91,510 51,547 54,730 20.46%
PBT 10,827 9,887 9,887 8,707 5,280 -3,558 1,378 40.97%
Tax -2,109 -1,870 -1,869 -1,098 -1,171 247 -327 36.41%
NP 8,718 8,017 8,018 7,609 4,109 -3,311 1,051 42.25%
-
NP to SH 8,536 8,151 8,151 7,404 4,109 -3,311 1,051 41.75%
-
Tax Rate 19.48% 18.91% 18.90% 12.61% 22.18% - 23.73% -
Total Cost 158,648 140,795 140,794 87,535 87,401 54,858 53,679 19.78%
-
Net Worth 77,001 62,130 63,150 39,294 22,187 6,370 25,703 20.05%
Dividend
30/09/07 30/09/06 30/03/06 30/09/05 30/09/04 30/09/03 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/03/06 30/09/05 30/09/04 30/09/03 30/09/01 CAGR
Net Worth 77,001 62,130 63,150 39,294 22,187 6,370 25,703 20.05%
NOSH 41,177 41,145 41,561 34,469 21,967 21,968 21,987 11.01%
Ratio Analysis
30/09/07 30/09/06 30/03/06 30/09/05 30/09/04 30/09/03 30/09/01 CAGR
NP Margin 5.21% 5.39% 5.39% 8.00% 4.49% -6.42% 1.92% -
ROE 11.09% 13.12% 12.91% 18.84% 18.52% -51.97% 4.09% -
Per Share
30/09/07 30/09/06 30/03/06 30/09/05 30/09/04 30/09/03 30/09/01 CAGR
RPS 406.45 361.67 355.83 276.03 416.56 234.64 248.91 8.51%
EPS 20.73 19.81 19.49 21.48 18.70 -15.07 4.78 27.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.87 1.51 1.51 1.14 1.01 0.29 1.169 8.14%
Adjusted Per Share Value based on latest NOSH - 34,475
30/09/07 30/09/06 30/03/06 30/09/05 30/09/04 30/09/03 30/09/01 CAGR
RPS 126.70 112.65 112.65 72.03 69.27 39.02 41.43 20.46%
EPS 6.46 6.17 6.17 5.60 3.11 -2.51 0.80 41.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5829 0.4703 0.4781 0.2975 0.168 0.0482 0.1946 20.05%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/03/06 30/09/05 30/09/04 30/09/03 30/09/01 CAGR
Date 28/09/07 29/09/06 30/03/06 30/09/05 30/09/04 30/09/03 28/09/01 -
Price 2.49 1.66 1.78 1.65 0.56 0.49 0.60 -
P/RPS 0.61 0.46 0.50 0.60 0.13 0.21 0.24 16.81%
P/EPS 12.01 8.38 9.13 7.68 2.99 -3.25 12.55 -0.73%
EY 8.33 11.93 10.95 13.02 33.40 -30.76 7.97 0.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.10 1.18 1.45 0.55 1.69 0.51 17.31%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/03/06 30/09/05 30/09/04 30/09/03 30/09/01 CAGR
Date 27/11/07 30/11/06 29/11/06 28/11/05 25/11/04 20/11/03 26/11/01 -
Price 3.12 2.47 2.39 1.63 0.63 0.49 0.73 -
P/RPS 0.77 0.68 0.67 0.59 0.15 0.21 0.29 17.66%
P/EPS 15.05 12.47 12.26 7.59 3.37 -3.25 15.27 -0.24%
EY 6.64 8.02 8.15 13.18 29.69 -30.76 6.55 0.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.64 1.58 1.43 0.62 1.69 0.62 17.94%

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