[HEXAGON] YoY Quarter Result on 30-Sep-2003 [#2]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 15.42%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
Quarter Result
30/03/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 30/09/00 CAGR
Revenue 76,638 48,352 48,453 28,511 24,237 28,412 43,638 10.78%
PBT 4,774 5,576 3,128 -2,067 1,078 -1,161 2,408 13.25%
Tax -610 -480 -657 87 -313 114 -27 76.29%
NP 4,164 5,096 2,471 -1,980 765 -1,047 2,381 10.69%
-
NP to SH 4,206 4,993 2,471 -1,980 765 -1,047 2,381 10.90%
-
Tax Rate 12.78% 8.61% 21.00% - 29.04% - 1.12% -
Total Cost 72,474 43,256 45,982 30,491 23,472 29,459 41,257 10.78%
-
Net Worth 62,757 39,301 22,184 6,372 25,697 21,970 20,967 22.06%
Dividend
30/03/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/03/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 30/09/00 CAGR
Net Worth 62,757 39,301 22,184 6,372 25,697 21,970 20,967 22.06%
NOSH 41,561 34,475 21,964 21,975 21,982 21,970 19,974 14.25%
Ratio Analysis
30/03/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 30/09/00 CAGR
NP Margin 5.43% 10.54% 5.10% -6.94% 3.16% -3.69% 5.46% -
ROE 6.70% 12.70% 11.14% -31.07% 2.98% -4.77% 11.36% -
Per Share
30/03/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 30/09/00 CAGR
RPS 184.40 140.25 220.60 129.74 110.25 129.32 218.46 -3.03%
EPS 10.12 14.48 11.25 -9.01 3.48 -4.76 11.92 -2.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.14 1.01 0.29 1.169 1.00 1.0497 6.83%
Adjusted Per Share Value based on latest NOSH - 21,975
30/03/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 30/09/00 CAGR
RPS 58.02 36.60 36.68 21.58 18.35 21.51 33.03 10.78%
EPS 3.18 3.78 1.87 -1.50 0.58 -0.79 1.80 10.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4751 0.2975 0.1679 0.0482 0.1945 0.1663 0.1587 22.06%
Price Multiplier on Financial Quarter End Date
30/03/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 30/09/00 CAGR
Date 30/03/06 30/09/05 30/09/04 30/09/03 28/09/01 30/09/02 29/09/00 -
Price 1.78 1.65 0.56 0.49 0.60 0.75 0.92 -
P/RPS 0.97 1.18 0.25 0.38 0.54 0.58 0.42 16.44%
P/EPS 17.59 11.39 4.98 -5.44 17.24 -15.74 7.72 16.15%
EY 5.69 8.78 20.09 -18.39 5.80 -6.35 12.96 -13.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.45 0.55 1.69 0.51 0.75 0.88 5.47%
Price Multiplier on Announcement Date
30/03/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 30/09/00 CAGR
Date 29/11/06 28/11/05 25/11/04 20/11/03 26/11/01 29/11/02 27/11/00 -
Price 2.39 1.63 0.63 0.49 0.73 0.69 0.88 -
P/RPS 1.30 1.16 0.29 0.38 0.66 0.53 0.40 23.90%
P/EPS 23.62 11.25 5.60 -5.44 20.98 -14.48 7.38 23.56%
EY 4.23 8.89 17.86 -18.39 4.77 -6.91 13.55 -19.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.43 0.62 1.69 0.62 0.69 0.84 12.17%

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