[HEXAGON] YoY Cumulative Quarter Result on 31-Dec-2006 [#3]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 50.2%
YoY- 31.89%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 249,067 261,935 284,365 225,068 150,349 138,857 93,430 17.73%
PBT -4,232 6,941 17,518 14,788 10,983 7,529 780 -
Tax -1,464 -2,879 -3,711 -2,603 -1,553 -1,392 284 -
NP -5,696 4,062 13,807 12,185 9,430 6,137 1,064 -
-
NP to SH -4,584 3,194 13,153 12,243 9,283 6,137 1,064 -
-
Tax Rate - 41.48% 21.18% 17.60% 14.14% 18.49% -36.41% -
Total Cost 254,763 257,873 270,558 212,883 140,919 132,720 92,366 18.40%
-
Net Worth 99,652 113,976 79,577 65,889 59,652 24,381 11,871 42.51%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 99,652 113,976 79,577 65,889 59,652 24,381 11,871 42.51%
NOSH 132,869 132,531 41,231 41,180 37,755 21,964 21,983 34.92%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin -2.29% 1.55% 4.86% 5.41% 6.27% 4.42% 1.14% -
ROE -4.60% 2.80% 16.53% 18.58% 15.56% 25.17% 8.96% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 187.45 197.64 689.67 546.54 398.22 632.18 425.00 -12.74%
EPS -3.45 2.41 31.90 29.73 24.41 27.94 4.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.86 1.93 1.60 1.58 1.11 0.54 5.62%
Adjusted Per Share Value based on latest NOSH - 41,146
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 188.55 198.29 215.27 170.38 113.82 105.12 70.73 17.73%
EPS -3.47 2.42 9.96 9.27 7.03 4.65 0.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7544 0.8628 0.6024 0.4988 0.4516 0.1846 0.0899 42.50%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.83 1.49 3.45 2.55 1.45 0.63 0.49 -
P/RPS 0.44 0.75 0.50 0.47 0.36 0.10 0.12 24.15%
P/EPS -24.06 61.83 10.82 8.58 5.90 2.25 10.12 -
EY -4.16 1.62 9.25 11.66 16.96 44.35 9.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.73 1.79 1.59 0.92 0.57 0.91 3.36%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 25/02/09 26/02/08 28/02/07 27/02/06 24/02/05 26/02/04 -
Price 0.95 1.29 2.78 2.45 1.58 0.75 0.51 -
P/RPS 0.51 0.65 0.40 0.45 0.40 0.12 0.12 27.24%
P/EPS -27.54 53.53 8.71 8.24 6.43 2.68 10.54 -
EY -3.63 1.87 11.47 12.13 15.56 37.25 9.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.50 1.44 1.53 1.00 0.68 0.94 5.13%

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