[HEXAGON] YoY Quarter Result on 31-Dec-2005 [#3]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- -62.37%
YoY- -7.39%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 89,755 117,000 76,255 55,205 47,347 41,517 28,625 20.96%
PBT 800 6,692 4,900 2,275 2,249 5,200 -2,460 -
Tax -644 -1,602 -734 -454 -220 107 -313 12.76%
NP 156 5,090 4,166 1,821 2,029 5,307 -2,773 -
-
NP to SH 236 4,617 4,090 1,879 2,029 5,307 -2,773 -
-
Tax Rate 80.50% 23.94% 14.98% 19.96% 9.78% -2.06% - -
Total Cost 89,599 111,910 72,089 53,384 45,318 36,210 31,398 19.07%
-
Net Worth 112,755 79,560 65,835 59,644 24,374 11,861 19,117 34.38%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 112,755 79,560 65,835 59,644 24,374 11,861 19,117 34.38%
NOSH 131,111 41,223 41,146 37,749 21,958 21,966 21,974 34.63%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 0.17% 4.35% 5.46% 3.30% 4.29% 12.78% -9.69% -
ROE 0.21% 5.80% 6.21% 3.15% 8.32% 44.74% -14.50% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 68.46 283.82 185.32 146.24 215.62 189.01 130.26 -10.15%
EPS 0.18 11.20 9.94 4.80 9.24 24.16 -12.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 1.93 1.60 1.58 1.11 0.54 0.87 -0.19%
Adjusted Per Share Value based on latest NOSH - 37,749
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 67.95 88.57 57.73 41.79 35.84 31.43 21.67 20.96%
EPS 0.18 3.50 3.10 1.42 1.54 4.02 -2.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8536 0.6023 0.4984 0.4515 0.1845 0.0898 0.1447 34.38%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.49 3.45 2.55 1.45 0.63 0.49 0.55 -
P/RPS 2.18 1.22 1.38 0.99 0.29 0.26 0.42 31.55%
P/EPS 827.78 30.80 25.65 29.13 6.82 2.03 -4.36 -
EY 0.12 3.25 3.90 3.43 14.67 49.31 -22.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.79 1.59 0.92 0.57 0.91 0.63 18.31%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 25/02/09 26/02/08 28/02/07 27/02/06 24/02/05 26/02/04 25/02/03 -
Price 1.29 2.78 2.45 1.58 0.75 0.51 0.50 -
P/RPS 1.88 0.98 1.32 1.08 0.35 0.27 0.38 30.50%
P/EPS 716.67 24.82 24.65 31.74 8.12 2.11 -3.96 -
EY 0.14 4.03 4.06 3.15 12.32 47.37 -25.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.44 1.53 1.00 0.68 0.94 0.57 17.48%

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