[HEXAGON] YoY Cumulative Quarter Result on 30-Sep-2010 [#2]

Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 345.88%
YoY- 15.42%
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 1,663 298,180 70,721 163,488 187,749 172,179 167,366 -55.13%
PBT -53,728 -65,652 -1,921 3,037 4,519 6,140 10,827 -
Tax 0 -1,375 -534 -323 -1,912 -2,234 -2,109 -
NP -53,728 -67,027 -2,455 2,714 2,607 3,906 8,718 -
-
NP to SH -53,728 -66,432 -2,706 3,518 3,048 2,958 8,536 -
-
Tax Rate - - - 10.64% 42.31% 36.38% 19.48% -
Total Cost 55,391 365,207 73,176 160,774 185,142 168,273 158,648 -16.71%
-
Net Worth -76,962 -14,585 50,405 103,548 108,667 106,116 77,001 -
Dividend
30/06/13 30/06/12 30/06/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth -76,962 -14,585 50,405 103,548 108,667 106,116 77,001 -
NOSH 132,694 132,598 132,647 132,754 132,521 132,645 41,177 22.55%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -3,230.79% -22.48% -3.47% 1.66% 1.39% 2.27% 5.21% -
ROE 0.00% 0.00% -5.37% 3.40% 2.80% 2.79% 11.09% -
Per Share
30/06/13 30/06/12 30/06/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 1.25 224.87 53.32 123.15 141.67 129.80 406.45 -63.40%
EPS -40.49 -50.10 -2.04 2.65 2.30 2.23 20.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.58 -0.11 0.38 0.78 0.82 0.80 1.87 -
Adjusted Per Share Value based on latest NOSH - 132,475
30/06/13 30/06/12 30/06/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 1.26 225.73 53.54 123.76 142.13 130.34 126.70 -55.12%
EPS -40.67 -50.29 -2.05 2.66 2.31 2.24 6.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.5826 -0.1104 0.3816 0.7839 0.8226 0.8033 0.5829 -
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.035 0.10 0.22 0.43 1.03 1.47 2.49 -
P/RPS 2.79 0.04 0.00 0.35 0.73 1.13 0.61 30.24%
P/EPS -0.09 -0.20 0.00 16.23 44.78 65.92 12.01 -
EY -1,156.86 -501.00 0.00 6.16 2.23 1.52 8.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.55 1.26 1.84 1.33 -
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/08/13 28/02/13 23/08/11 24/11/10 26/11/09 27/11/08 27/11/07 -
Price 0.035 0.075 0.22 0.46 0.92 1.50 3.12 -
P/RPS 2.79 0.03 0.00 0.37 0.65 1.16 0.77 25.07%
P/EPS -0.09 -0.15 0.00 17.36 40.00 67.26 15.05 -
EY -1,156.86 -668.00 0.00 5.76 2.50 1.49 6.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.59 1.12 1.88 1.67 -

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