[HEXAGON] YoY Cumulative Quarter Result on 31-Dec-2002 [#3]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- -83.72%
YoY- -566.85%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
Cumulative Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 150,349 138,857 93,430 80,172 81,669 126,766 65,021 -0.88%
PBT 10,983 7,529 780 -6,017 1,548 4,827 -4,818 -
Tax -1,553 -1,392 284 -786 -245 -780 4,818 -
NP 9,430 6,137 1,064 -6,803 1,303 4,047 0 -100.00%
-
NP to SH 9,283 6,137 1,064 -6,083 1,303 4,047 -4,918 -
-
Tax Rate 14.14% 18.49% -36.41% - 15.83% 16.16% - -
Total Cost 140,919 132,720 92,366 86,975 80,366 122,719 65,021 -0.81%
-
Net Worth 59,652 24,381 11,871 19,112 25,488 23,416 18,470 -1.23%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 59,652 24,381 11,871 19,112 25,488 23,416 18,470 -1.23%
NOSH 37,755 21,964 21,983 21,968 21,973 20,564 19,966 -0.67%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 6.27% 4.42% 1.14% -8.49% 1.60% 3.19% 0.00% -
ROE 15.56% 25.17% 8.96% -31.83% 5.11% 17.28% -26.63% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 398.22 632.18 425.00 364.95 371.68 616.45 325.65 -0.21%
EPS 24.41 27.94 4.84 -27.69 5.93 19.68 -24.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.11 0.54 0.87 1.16 1.1387 0.9251 -0.56%
Adjusted Per Share Value based on latest NOSH - 21,974
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 113.82 105.12 70.73 60.69 61.83 95.96 49.22 -0.88%
EPS 7.03 4.65 0.81 -4.60 0.99 3.06 -3.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4516 0.1846 0.0899 0.1447 0.193 0.1773 0.1398 -1.23%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.45 0.63 0.49 0.55 0.76 0.85 0.00 -
P/RPS 0.36 0.10 0.12 0.15 0.20 0.14 0.00 -100.00%
P/EPS 5.90 2.25 10.12 -1.99 12.82 4.32 0.00 -100.00%
EY 16.96 44.35 9.88 -50.35 7.80 23.15 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.57 0.91 0.63 0.66 0.75 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/02/06 24/02/05 26/02/04 25/02/03 05/04/02 21/02/01 23/05/00 -
Price 1.58 0.75 0.51 0.50 0.96 0.82 1.40 -
P/RPS 0.40 0.12 0.12 0.14 0.26 0.13 0.43 0.07%
P/EPS 6.43 2.68 10.54 -1.81 16.19 4.17 -5.68 -
EY 15.56 37.25 9.49 -55.38 6.18 24.00 -17.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.68 0.94 0.57 0.83 0.72 1.51 0.43%

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