[HEXAGON] YoY Cumulative Quarter Result on 31-Dec-2004 [#3]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 49.36%
YoY- 476.79%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 284,365 225,068 150,349 138,857 93,430 80,172 81,669 23.10%
PBT 17,518 14,788 10,983 7,529 780 -6,017 1,548 49.80%
Tax -3,711 -2,603 -1,553 -1,392 284 -786 -245 57.26%
NP 13,807 12,185 9,430 6,137 1,064 -6,803 1,303 48.17%
-
NP to SH 13,153 12,243 9,283 6,137 1,064 -6,083 1,303 46.98%
-
Tax Rate 21.18% 17.60% 14.14% 18.49% -36.41% - 15.83% -
Total Cost 270,558 212,883 140,919 132,720 92,366 86,975 80,366 22.41%
-
Net Worth 79,577 65,889 59,652 24,381 11,871 19,112 25,488 20.88%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 79,577 65,889 59,652 24,381 11,871 19,112 25,488 20.88%
NOSH 41,231 41,180 37,755 21,964 21,983 21,968 21,973 11.05%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 4.86% 5.41% 6.27% 4.42% 1.14% -8.49% 1.60% -
ROE 16.53% 18.58% 15.56% 25.17% 8.96% -31.83% 5.11% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 689.67 546.54 398.22 632.18 425.00 364.95 371.68 10.84%
EPS 31.90 29.73 24.41 27.94 4.84 -27.69 5.93 32.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.93 1.60 1.58 1.11 0.54 0.87 1.16 8.85%
Adjusted Per Share Value based on latest NOSH - 21,958
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 215.27 170.38 113.82 105.12 70.73 60.69 61.83 23.09%
EPS 9.96 9.27 7.03 4.65 0.81 -4.60 0.99 46.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6024 0.4988 0.4516 0.1846 0.0899 0.1447 0.193 20.87%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 3.45 2.55 1.45 0.63 0.49 0.55 0.76 -
P/RPS 0.50 0.47 0.36 0.10 0.12 0.15 0.20 16.49%
P/EPS 10.82 8.58 5.90 2.25 10.12 -1.99 12.82 -2.78%
EY 9.25 11.66 16.96 44.35 9.88 -50.35 7.80 2.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.59 0.92 0.57 0.91 0.63 0.66 18.08%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 26/02/08 28/02/07 27/02/06 24/02/05 26/02/04 25/02/03 05/04/02 -
Price 2.78 2.45 1.58 0.75 0.51 0.50 0.96 -
P/RPS 0.40 0.45 0.40 0.12 0.12 0.14 0.26 7.44%
P/EPS 8.71 8.24 6.43 2.68 10.54 -1.81 16.19 -9.81%
EY 11.47 12.13 15.56 37.25 9.49 -55.38 6.18 10.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.53 1.00 0.68 0.94 0.57 0.83 9.61%

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