[HEXAGON] YoY Quarter Result on 30-Sep-2007 [#2]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 141.44%
YoY- 43.51%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/03/06 30/09/06 30/09/05 CAGR
Revenue 84,699 96,205 88,952 106,119 76,638 76,638 48,352 11.85%
PBT 2,099 2,599 3,920 8,012 4,774 4,774 5,576 -17.74%
Tax 11 -435 -1,167 -1,651 -610 -610 -480 -
NP 2,110 2,164 2,753 6,361 4,164 4,164 5,096 -16.15%
-
NP to SH 2,729 1,780 2,610 6,036 4,206 4,206 4,993 -11.37%
-
Tax Rate -0.52% 16.74% 29.77% 20.61% 12.78% 12.78% 8.61% -
Total Cost 82,589 94,041 86,199 99,758 72,474 72,474 43,256 13.80%
-
Net Worth 103,331 108,925 105,989 76,993 62,757 62,143 39,301 21.31%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/03/06 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/03/06 30/09/06 30/09/05 CAGR
Net Worth 103,331 108,925 105,989 76,993 62,757 62,143 39,301 21.31%
NOSH 132,475 132,835 132,487 41,173 41,561 41,154 34,475 30.87%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/03/06 30/09/06 30/09/05 CAGR
NP Margin 2.49% 2.25% 3.09% 5.99% 5.43% 5.43% 10.54% -
ROE 2.64% 1.63% 2.46% 7.84% 6.70% 6.77% 12.70% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/03/06 30/09/06 30/09/05 CAGR
RPS 63.94 72.42 67.14 257.74 184.40 186.22 140.25 -14.53%
EPS 2.06 1.34 1.97 14.66 10.12 10.22 14.48 -32.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.82 0.80 1.87 1.51 1.51 1.14 -7.30%
Adjusted Per Share Value based on latest NOSH - 41,173
30/09/10 30/09/09 30/09/08 30/09/07 30/03/06 30/09/06 30/09/05 CAGR
RPS 64.12 72.83 67.34 80.33 58.02 58.02 36.60 11.86%
EPS 2.07 1.35 1.98 4.57 3.18 3.18 3.78 -11.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7822 0.8246 0.8024 0.5829 0.4751 0.4704 0.2975 21.31%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/03/06 30/09/06 30/09/05 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 30/03/06 29/09/06 30/09/05 -
Price 0.43 1.03 1.47 2.49 1.78 1.66 1.65 -
P/RPS 0.67 1.42 2.19 0.97 0.97 0.89 1.18 -10.69%
P/EPS 20.87 76.87 74.62 16.98 17.59 16.24 11.39 12.86%
EY 4.79 1.30 1.34 5.89 5.69 6.16 8.78 -11.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 1.26 1.84 1.33 1.18 1.10 1.45 -17.61%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/03/06 30/09/06 30/09/05 CAGR
Date 24/11/10 26/11/09 27/11/08 27/11/07 29/11/06 30/11/06 28/11/05 -
Price 0.46 0.92 1.50 3.12 2.39 2.47 1.63 -
P/RPS 0.72 1.27 2.23 1.21 1.30 1.33 1.16 -9.09%
P/EPS 22.33 68.66 76.14 21.28 23.62 24.17 11.25 14.68%
EY 4.48 1.46 1.31 4.70 4.23 4.14 8.89 -12.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 1.12 1.88 1.67 1.58 1.64 1.43 -16.21%

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