[HEXAGON] YoY Quarter Result on 31-Mar-2004 [#4]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- -47.31%
YoY- 178.67%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 49,846 54,929 40,783 44,132 18,895 26,633 37,228 4.98%
PBT 3,175 3,392 1,758 3,152 -3,801 190 -414 -
Tax -1,310 -655 -101 -356 247 305 414 -
NP 1,865 2,737 1,657 2,796 -3,554 495 0 -
-
NP to SH 2,761 2,838 1,464 2,796 -3,554 495 -744 -
-
Tax Rate 41.26% 19.31% 5.75% 11.29% - -160.53% - -
Total Cost 47,981 52,192 39,126 41,336 22,449 26,138 37,228 4.31%
-
Net Worth 69,127 51,325 21,729 14,715 15,595 25,959 23,207 19.94%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 69,127 51,325 21,729 14,715 15,595 25,959 23,207 19.94%
NOSH 41,147 37,739 21,949 21,963 21,965 22,000 20,439 12.36%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 3.74% 4.98% 4.06% 6.34% -18.81% 1.86% 0.00% -
ROE 3.99% 5.53% 6.74% 19.00% -22.79% 1.91% -3.21% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 121.14 145.55 185.81 200.93 86.02 121.06 182.14 -6.56%
EPS 6.71 7.52 6.67 12.73 -16.18 2.25 -3.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.36 0.99 0.67 0.71 1.18 1.1354 6.74%
Adjusted Per Share Value based on latest NOSH - 21,963
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 37.73 41.58 30.87 33.41 14.30 20.16 28.18 4.98%
EPS 2.09 2.15 1.11 2.12 -2.69 0.37 -0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5233 0.3885 0.1645 0.1114 0.1181 0.1965 0.1757 19.93%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 2.75 1.77 0.88 0.57 0.43 1.01 0.60 -
P/RPS 2.27 1.22 0.47 0.28 0.50 0.83 0.33 37.88%
P/EPS 40.98 23.54 13.19 4.48 -2.66 44.89 -16.48 -
EY 2.44 4.25 7.58 22.33 -37.63 2.23 -6.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.30 0.89 0.85 0.61 0.86 0.53 20.70%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 01/06/07 31/05/06 27/05/05 26/05/04 27/05/03 21/05/02 25/05/01 -
Price 2.90 1.54 1.07 0.62 0.37 0.99 0.52 -
P/RPS 2.39 1.06 0.58 0.31 0.43 0.82 0.29 42.10%
P/EPS 43.22 20.48 16.04 4.87 -2.29 44.00 -14.29 -
EY 2.31 4.88 6.23 20.53 -43.73 2.27 -7.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.13 1.08 0.93 0.52 0.84 0.46 24.69%

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