[HEXAGON] YoY Quarter Result on 30-Sep-2005 [#2]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 107.01%
YoY- 102.06%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/03/06 30/09/05 30/09/04 30/09/03 30/09/01 CAGR
Revenue 106,119 76,638 76,638 48,352 48,453 28,511 24,237 27.89%
PBT 8,012 4,774 4,774 5,576 3,128 -2,067 1,078 39.67%
Tax -1,651 -610 -610 -480 -657 87 -313 31.92%
NP 6,361 4,164 4,164 5,096 2,471 -1,980 765 42.31%
-
NP to SH 6,036 4,206 4,206 4,993 2,471 -1,980 765 41.07%
-
Tax Rate 20.61% 12.78% 12.78% 8.61% 21.00% - 29.04% -
Total Cost 99,758 72,474 72,474 43,256 45,982 30,491 23,472 27.25%
-
Net Worth 76,993 62,143 62,757 39,301 22,184 6,372 25,697 20.05%
Dividend
30/09/07 30/09/06 30/03/06 30/09/05 30/09/04 30/09/03 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/03/06 30/09/05 30/09/04 30/09/03 30/09/01 CAGR
Net Worth 76,993 62,143 62,757 39,301 22,184 6,372 25,697 20.05%
NOSH 41,173 41,154 41,561 34,475 21,964 21,975 21,982 11.02%
Ratio Analysis
30/09/07 30/09/06 30/03/06 30/09/05 30/09/04 30/09/03 30/09/01 CAGR
NP Margin 5.99% 5.43% 5.43% 10.54% 5.10% -6.94% 3.16% -
ROE 7.84% 6.77% 6.70% 12.70% 11.14% -31.07% 2.98% -
Per Share
30/09/07 30/09/06 30/03/06 30/09/05 30/09/04 30/09/03 30/09/01 CAGR
RPS 257.74 186.22 184.40 140.25 220.60 129.74 110.25 15.19%
EPS 14.66 10.22 10.12 14.48 11.25 -9.01 3.48 27.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.87 1.51 1.51 1.14 1.01 0.29 1.169 8.14%
Adjusted Per Share Value based on latest NOSH - 34,475
30/09/07 30/09/06 30/03/06 30/09/05 30/09/04 30/09/03 30/09/01 CAGR
RPS 80.33 58.02 58.02 36.60 36.68 21.58 18.35 27.88%
EPS 4.57 3.18 3.18 3.78 1.87 -1.50 0.58 41.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5829 0.4704 0.4751 0.2975 0.1679 0.0482 0.1945 20.06%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/03/06 30/09/05 30/09/04 30/09/03 30/09/01 CAGR
Date 28/09/07 29/09/06 30/03/06 30/09/05 30/09/04 30/09/03 28/09/01 -
Price 2.49 1.66 1.78 1.65 0.56 0.49 0.60 -
P/RPS 0.97 0.89 0.97 1.18 0.25 0.38 0.54 10.24%
P/EPS 16.98 16.24 17.59 11.39 4.98 -5.44 17.24 -0.25%
EY 5.89 6.16 5.69 8.78 20.09 -18.39 5.80 0.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.10 1.18 1.45 0.55 1.69 0.51 17.31%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/03/06 30/09/05 30/09/04 30/09/03 30/09/01 CAGR
Date 27/11/07 30/11/06 29/11/06 28/11/05 25/11/04 20/11/03 26/11/01 -
Price 3.12 2.47 2.39 1.63 0.63 0.49 0.73 -
P/RPS 1.21 1.33 1.30 1.16 0.29 0.38 0.66 10.62%
P/EPS 21.28 24.17 23.62 11.25 5.60 -5.44 20.98 0.23%
EY 4.70 4.14 4.23 8.89 17.86 -18.39 4.77 -0.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.64 1.58 1.43 0.62 1.69 0.62 17.94%

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