[HEXAGON] YoY Cumulative Quarter Result on 30-Sep-2007 [#2]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 241.44%
YoY- 4.72%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/03/06 30/09/06 30/09/05 CAGR
Revenue 163,488 187,749 172,179 167,366 148,812 148,812 95,144 11.42%
PBT 3,037 4,519 6,140 10,827 9,887 9,887 8,707 -18.98%
Tax -323 -1,912 -2,234 -2,109 -1,869 -1,870 -1,098 -21.69%
NP 2,714 2,607 3,906 8,718 8,018 8,017 7,609 -18.62%
-
NP to SH 3,518 3,048 2,958 8,536 8,151 8,151 7,404 -13.82%
-
Tax Rate 10.64% 42.31% 36.38% 19.48% 18.90% 18.91% 12.61% -
Total Cost 160,774 185,142 168,273 158,648 140,794 140,795 87,535 12.92%
-
Net Worth 103,548 108,667 106,116 77,001 63,150 62,130 39,294 21.37%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/03/06 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/03/06 30/09/06 30/09/05 CAGR
Net Worth 103,548 108,667 106,116 77,001 63,150 62,130 39,294 21.37%
NOSH 132,754 132,521 132,645 41,177 41,561 41,145 34,469 30.93%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/03/06 30/09/06 30/09/05 CAGR
NP Margin 1.66% 1.39% 2.27% 5.21% 5.39% 5.39% 8.00% -
ROE 3.40% 2.80% 2.79% 11.09% 12.91% 13.12% 18.84% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/03/06 30/09/06 30/09/05 CAGR
RPS 123.15 141.67 129.80 406.45 355.83 361.67 276.03 -14.89%
EPS 2.65 2.30 2.23 20.73 19.49 19.81 21.48 -34.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.82 0.80 1.87 1.51 1.51 1.14 -7.30%
Adjusted Per Share Value based on latest NOSH - 41,173
30/09/10 30/09/09 30/09/08 30/09/07 30/03/06 30/09/06 30/09/05 CAGR
RPS 123.76 142.13 130.34 126.70 112.65 112.65 72.03 11.42%
EPS 2.66 2.31 2.24 6.46 6.17 6.17 5.60 -13.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7839 0.8226 0.8033 0.5829 0.4781 0.4703 0.2975 21.36%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/03/06 30/09/06 30/09/05 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 30/03/06 29/09/06 30/09/05 -
Price 0.43 1.03 1.47 2.49 1.78 1.66 1.65 -
P/RPS 0.35 0.73 1.13 0.61 0.50 0.46 0.60 -10.21%
P/EPS 16.23 44.78 65.92 12.01 9.13 8.38 7.68 16.13%
EY 6.16 2.23 1.52 8.33 10.95 11.93 13.02 -13.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 1.26 1.84 1.33 1.18 1.10 1.45 -17.61%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/03/06 30/09/06 30/09/05 CAGR
Date 24/11/10 26/11/09 27/11/08 27/11/07 29/11/06 30/11/06 28/11/05 -
Price 0.46 0.92 1.50 3.12 2.39 2.47 1.63 -
P/RPS 0.37 0.65 1.16 0.77 0.67 0.68 0.59 -8.90%
P/EPS 17.36 40.00 67.26 15.05 12.26 12.47 7.59 17.98%
EY 5.76 2.50 1.49 6.64 8.15 8.02 13.18 -15.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 1.12 1.88 1.67 1.58 1.64 1.43 -16.21%

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