[HEXAGON] YoY Quarter Result on 30-Jun-2009 [#1]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 922.58%
YoY- 264.37%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/03/12 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 756 60,494 78,789 91,545 83,228 61,248 72,174 -49.07%
PBT -838 -7,319 938 1,920 2,220 2,815 5,114 -
Tax 0 95 -334 -1,477 -1,066 -458 -1,259 -
NP -838 -7,224 604 443 1,154 2,357 3,855 -
-
NP to SH -838 -7,638 789 1,268 348 2,500 3,946 -
-
Tax Rate - - 35.61% 76.93% 48.02% 16.27% 24.62% -
Total Cost 1,594 67,718 78,185 91,102 82,074 58,891 68,319 -42.66%
-
Net Worth 23,942 23,868 101,633 108,308 107,076 70,544 60,221 -12.76%
Dividend
31/03/13 31/03/12 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 23,942 23,868 101,633 108,308 107,076 70,544 60,221 -12.76%
NOSH 133,015 132,604 133,728 132,083 133,846 41,254 42,113 18.55%
Ratio Analysis
31/03/13 31/03/12 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -110.85% -11.94% 0.77% 0.48% 1.39% 3.85% 5.34% -
ROE -3.50% -32.00% 0.78% 1.17% 0.33% 3.54% 6.55% -
Per Share
31/03/13 31/03/12 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 0.57 45.62 58.92 69.31 62.18 148.47 171.38 -57.02%
EPS -0.63 -5.76 0.59 0.96 0.26 6.06 9.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.18 0.76 0.82 0.80 1.71 1.43 -26.41%
Adjusted Per Share Value based on latest NOSH - 132,083
31/03/13 31/03/12 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 0.57 45.80 59.64 69.30 63.01 46.37 54.64 -49.10%
EPS -0.63 -5.78 0.60 0.96 0.26 1.89 2.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1813 0.1807 0.7694 0.8199 0.8106 0.534 0.4559 -12.75%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/03/13 30/03/12 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.04 0.16 0.66 1.15 1.72 2.67 1.42 -
P/RPS 7.04 0.35 1.12 1.66 2.77 1.80 0.83 37.22%
P/EPS -6.35 -2.78 111.86 119.79 661.54 44.06 15.15 -
EY -15.75 -36.00 0.89 0.83 0.15 2.27 6.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.89 0.87 1.40 2.15 1.56 0.99 -19.95%
Price Multiplier on Announcement Date
31/03/13 31/03/12 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/05/13 29/05/12 24/08/10 26/08/09 28/08/08 28/08/07 23/08/06 -
Price 0.035 0.12 0.60 1.12 1.66 2.60 1.49 -
P/RPS 6.16 0.26 1.02 1.62 2.67 1.75 0.87 33.60%
P/EPS -5.56 -2.08 101.69 116.67 638.46 42.90 15.90 -
EY -18.00 -48.00 0.98 0.86 0.16 2.33 6.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.67 0.79 1.37 2.07 1.52 1.04 -22.24%

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