[HEXAGON] YoY Cumulative Quarter Result on 30-Sep-2006 [#2]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 106.56%
YoY- 10.09%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 187,749 172,179 167,366 148,812 95,144 91,510 51,547 24.01%
PBT 4,519 6,140 10,827 9,887 8,707 5,280 -3,558 -
Tax -1,912 -2,234 -2,109 -1,870 -1,098 -1,171 247 -
NP 2,607 3,906 8,718 8,017 7,609 4,109 -3,311 -
-
NP to SH 3,048 2,958 8,536 8,151 7,404 4,109 -3,311 -
-
Tax Rate 42.31% 36.38% 19.48% 18.91% 12.61% 22.18% - -
Total Cost 185,142 168,273 158,648 140,795 87,535 87,401 54,858 22.45%
-
Net Worth 108,667 106,116 77,001 62,130 39,294 22,187 6,370 60.37%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 108,667 106,116 77,001 62,130 39,294 22,187 6,370 60.37%
NOSH 132,521 132,645 41,177 41,145 34,469 21,967 21,968 34.88%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 1.39% 2.27% 5.21% 5.39% 8.00% 4.49% -6.42% -
ROE 2.80% 2.79% 11.09% 13.12% 18.84% 18.52% -51.97% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 141.67 129.80 406.45 361.67 276.03 416.56 234.64 -8.05%
EPS 2.30 2.23 20.73 19.81 21.48 18.70 -15.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.80 1.87 1.51 1.14 1.01 0.29 18.89%
Adjusted Per Share Value based on latest NOSH - 41,154
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 142.13 130.34 126.70 112.65 72.03 69.27 39.02 24.01%
EPS 2.31 2.24 6.46 6.17 5.60 3.11 -2.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8226 0.8033 0.5829 0.4703 0.2975 0.168 0.0482 60.38%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.03 1.47 2.49 1.66 1.65 0.56 0.49 -
P/RPS 0.73 1.13 0.61 0.46 0.60 0.13 0.21 23.05%
P/EPS 44.78 65.92 12.01 8.38 7.68 2.99 -3.25 -
EY 2.23 1.52 8.33 11.93 13.02 33.40 -30.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.84 1.33 1.10 1.45 0.55 1.69 -4.77%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 26/11/09 27/11/08 27/11/07 30/11/06 28/11/05 25/11/04 20/11/03 -
Price 0.92 1.50 3.12 2.47 1.63 0.63 0.49 -
P/RPS 0.65 1.16 0.77 0.68 0.59 0.15 0.21 20.70%
P/EPS 40.00 67.26 15.05 12.47 7.59 3.37 -3.25 -
EY 2.50 1.49 6.64 8.02 13.18 29.69 -30.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.88 1.67 1.64 1.43 0.62 1.69 -6.62%

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