[HEXAGON] YoY Quarter Result on 31-Dec-2004 [#3]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- -17.89%
YoY- -61.77%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 117,000 76,255 55,205 47,347 41,517 28,625 26,938 27.71%
PBT 6,692 4,900 2,275 2,249 5,200 -2,460 228 75.58%
Tax -1,602 -734 -454 -220 107 -313 82 -
NP 5,090 4,166 1,821 2,029 5,307 -2,773 310 59.39%
-
NP to SH 4,617 4,090 1,879 2,029 5,307 -2,773 310 56.82%
-
Tax Rate 23.94% 14.98% 19.96% 9.78% -2.06% - -35.96% -
Total Cost 111,910 72,089 53,384 45,318 36,210 31,398 26,628 27.02%
-
Net Worth 79,560 65,835 59,644 24,374 11,861 19,117 25,503 20.86%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 79,560 65,835 59,644 24,374 11,861 19,117 25,503 20.86%
NOSH 41,223 41,146 37,749 21,958 21,966 21,974 21,985 11.04%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 4.35% 5.46% 3.30% 4.29% 12.78% -9.69% 1.15% -
ROE 5.80% 6.21% 3.15% 8.32% 44.74% -14.50% 1.22% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 283.82 185.32 146.24 215.62 189.01 130.26 122.52 15.02%
EPS 11.20 9.94 4.80 9.24 24.16 -12.61 1.41 41.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.93 1.60 1.58 1.11 0.54 0.87 1.16 8.85%
Adjusted Per Share Value based on latest NOSH - 21,958
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 88.57 57.73 41.79 35.84 31.43 21.67 20.39 27.72%
EPS 3.50 3.10 1.42 1.54 4.02 -2.10 0.23 57.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6023 0.4984 0.4515 0.1845 0.0898 0.1447 0.1931 20.86%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 3.45 2.55 1.45 0.63 0.49 0.55 0.76 -
P/RPS 1.22 1.38 0.99 0.29 0.26 0.42 0.62 11.93%
P/EPS 30.80 25.65 29.13 6.82 2.03 -4.36 53.90 -8.90%
EY 3.25 3.90 3.43 14.67 49.31 -22.94 1.86 9.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.59 0.92 0.57 0.91 0.63 0.66 18.08%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 26/02/08 28/02/07 27/02/06 24/02/05 26/02/04 25/02/03 05/04/02 -
Price 2.78 2.45 1.58 0.75 0.51 0.50 0.96 -
P/RPS 0.98 1.32 1.08 0.35 0.27 0.38 0.78 3.87%
P/EPS 24.82 24.65 31.74 8.12 2.11 -3.96 68.09 -15.47%
EY 4.03 4.06 3.15 12.32 47.37 -25.24 1.47 18.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.53 1.00 0.68 0.94 0.57 0.83 9.61%

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