[HEXAGON] YoY Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 98.85%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/03/13 31/03/12 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 744 756 0 78,789 91,545 83,228 61,248 -47.94%
PBT -819 -838 0 938 1,920 2,220 2,815 -
Tax 0 0 0 -334 -1,477 -1,066 -458 -
NP -819 -838 0 604 443 1,154 2,357 -
-
NP to SH -819 -838 0 789 1,268 348 2,500 -
-
Tax Rate - - - 35.61% 76.93% 48.02% 16.27% -
Total Cost 1,563 1,594 0 78,185 91,102 82,074 58,891 -41.55%
-
Net Worth -112,282 23,942 23,865 101,633 108,308 107,076 70,544 -
Dividend
31/03/14 31/03/13 31/03/12 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth -112,282 23,942 23,865 101,633 108,308 107,076 70,544 -
NOSH 132,096 133,015 132,588 133,728 132,083 133,846 41,254 18.79%
Ratio Analysis
31/03/14 31/03/13 31/03/12 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin -110.08% -110.85% 0.00% 0.77% 0.48% 1.39% 3.85% -
ROE 0.00% -3.50% 0.00% 0.78% 1.17% 0.33% 3.54% -
Per Share
31/03/14 31/03/13 31/03/12 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 0.56 0.57 0.00 58.92 69.31 62.18 148.47 -56.21%
EPS -0.62 -0.63 0.00 0.59 0.96 0.26 6.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.85 0.18 0.18 0.76 0.82 0.80 1.71 -
Adjusted Per Share Value based on latest NOSH - 133,015
31/03/14 31/03/13 31/03/12 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 0.56 0.57 0.00 59.64 69.30 63.01 46.37 -47.98%
EPS -0.62 -0.63 0.00 0.60 0.96 0.26 1.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.85 0.1813 0.1807 0.7694 0.8199 0.8106 0.534 -
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 31/03/14 29/03/13 30/03/12 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.035 0.04 0.16 0.66 1.15 1.72 2.67 -
P/RPS 6.21 7.04 0.00 1.12 1.66 2.77 1.80 20.11%
P/EPS -5.65 -6.35 0.00 111.86 119.79 661.54 44.06 -
EY -17.71 -15.75 0.00 0.89 0.83 0.15 2.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.22 0.89 0.87 1.40 2.15 1.56 -
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 26/05/14 29/05/13 29/05/12 24/08/10 26/08/09 28/08/08 28/08/07 -
Price 0.005 0.035 0.12 0.60 1.12 1.66 2.60 -
P/RPS 0.89 6.16 0.00 1.02 1.62 2.67 1.75 -9.52%
P/EPS -0.81 -5.56 0.00 101.69 116.67 638.46 42.90 -
EY -124.00 -18.00 0.00 0.98 0.86 0.16 2.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.19 0.67 0.79 1.37 2.07 1.52 -

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