[HEXAGON] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -6211.46%
YoY- -36.83%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 907 33,779 70,721 84,699 96,205 88,952 106,119 -56.29%
PBT -52,890 -39,133 -1,921 2,099 2,599 3,920 8,012 -
Tax 0 725 -534 11 -435 -1,167 -1,651 -
NP -52,890 -38,408 -2,455 2,110 2,164 2,753 6,361 -
-
NP to SH -52,890 -38,653 -2,706 2,729 1,780 2,610 6,036 -
-
Tax Rate - - - -0.52% 16.74% 29.77% 20.61% -
Total Cost 53,797 72,187 73,176 82,589 94,041 86,199 99,758 -10.17%
-
Net Worth -76,959 -14,586 50,405 103,331 108,925 105,989 76,993 -
Dividend
30/06/13 30/06/12 30/06/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth -76,959 -14,586 50,405 103,331 108,925 105,989 76,993 -
NOSH 132,689 132,600 132,647 132,475 132,835 132,487 41,173 22.55%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -5,831.31% -113.70% -3.47% 2.49% 2.25% 3.09% 5.99% -
ROE 0.00% 0.00% -5.37% 2.64% 1.63% 2.46% 7.84% -
Per Share
30/06/13 30/06/12 30/06/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 0.68 25.47 53.32 63.94 72.42 67.14 257.74 -64.37%
EPS -39.86 -29.15 -2.04 2.06 1.34 1.97 14.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.58 -0.11 0.38 0.78 0.82 0.80 1.87 -
Adjusted Per Share Value based on latest NOSH - 132,689
30/06/13 30/06/12 30/06/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 0.69 25.57 53.54 64.12 72.83 67.34 80.33 -56.25%
EPS -40.04 -29.26 -2.05 2.07 1.35 1.98 4.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.5826 -0.1104 0.3816 0.7822 0.8246 0.8024 0.5829 -
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.035 0.10 0.22 0.43 1.03 1.47 2.49 -
P/RPS 5.12 0.39 0.00 0.67 1.42 2.19 0.97 33.52%
P/EPS -0.09 -0.34 0.00 20.87 76.87 74.62 16.98 -
EY -1,138.86 -291.50 0.00 4.79 1.30 1.34 5.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.55 1.26 1.84 1.33 -
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/08/13 28/02/13 23/08/11 24/11/10 26/11/09 27/11/08 27/11/07 -
Price 0.035 0.075 0.22 0.46 0.92 1.50 3.12 -
P/RPS 5.12 0.29 0.00 0.72 1.27 2.23 1.21 28.49%
P/EPS -0.09 -0.26 0.00 22.33 68.66 76.14 21.28 -
EY -1,138.86 -388.67 0.00 4.48 1.46 1.31 4.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.59 1.12 1.88 1.67 -

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