[HEXAGON] YoY Quarter Result on 30-Sep-2006 [#2]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 6.59%
YoY- -15.76%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 96,205 88,952 106,119 76,638 48,352 48,453 28,511 22.44%
PBT 2,599 3,920 8,012 4,774 5,576 3,128 -2,067 -
Tax -435 -1,167 -1,651 -610 -480 -657 87 -
NP 2,164 2,753 6,361 4,164 5,096 2,471 -1,980 -
-
NP to SH 1,780 2,610 6,036 4,206 4,993 2,471 -1,980 -
-
Tax Rate 16.74% 29.77% 20.61% 12.78% 8.61% 21.00% - -
Total Cost 94,041 86,199 99,758 72,474 43,256 45,982 30,491 20.62%
-
Net Worth 108,925 105,989 76,993 62,143 39,301 22,184 6,372 60.43%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 108,925 105,989 76,993 62,143 39,301 22,184 6,372 60.43%
NOSH 132,835 132,487 41,173 41,154 34,475 21,964 21,975 34.93%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 2.25% 3.09% 5.99% 5.43% 10.54% 5.10% -6.94% -
ROE 1.63% 2.46% 7.84% 6.77% 12.70% 11.14% -31.07% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 72.42 67.14 257.74 186.22 140.25 220.60 129.74 -9.25%
EPS 1.34 1.97 14.66 10.22 14.48 11.25 -9.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.80 1.87 1.51 1.14 1.01 0.29 18.89%
Adjusted Per Share Value based on latest NOSH - 41,154
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 72.83 67.34 80.33 58.02 36.60 36.68 21.58 22.45%
EPS 1.35 1.98 4.57 3.18 3.78 1.87 -1.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8246 0.8024 0.5829 0.4704 0.2975 0.1679 0.0482 60.45%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.03 1.47 2.49 1.66 1.65 0.56 0.49 -
P/RPS 1.42 2.19 0.97 0.89 1.18 0.25 0.38 24.54%
P/EPS 76.87 74.62 16.98 16.24 11.39 4.98 -5.44 -
EY 1.30 1.34 5.89 6.16 8.78 20.09 -18.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.84 1.33 1.10 1.45 0.55 1.69 -4.77%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 26/11/09 27/11/08 27/11/07 30/11/06 28/11/05 25/11/04 20/11/03 -
Price 0.92 1.50 3.12 2.47 1.63 0.63 0.49 -
P/RPS 1.27 2.23 1.21 1.33 1.16 0.29 0.38 22.25%
P/EPS 68.66 76.14 21.28 24.17 11.25 5.60 -5.44 -
EY 1.46 1.31 4.70 4.14 8.89 17.86 -18.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.88 1.67 1.64 1.43 0.62 1.69 -6.62%

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