[HEXAGON] YoY Quarter Result on 31-Mar-2005 [#4]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- -27.85%
YoY- -47.64%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 111,403 49,846 54,929 40,783 44,132 18,895 26,633 26.90%
PBT 1,841 3,175 3,392 1,758 3,152 -3,801 190 45.95%
Tax 108 -1,310 -655 -101 -356 247 305 -15.87%
NP 1,949 1,865 2,737 1,657 2,796 -3,554 495 25.63%
-
NP to SH 1,578 2,761 2,838 1,464 2,796 -3,554 495 21.29%
-
Tax Rate -5.87% 41.26% 19.31% 5.75% 11.29% - -160.53% -
Total Cost 109,454 47,981 52,192 39,126 41,336 22,449 26,138 26.93%
-
Net Worth 66,832 69,127 51,325 21,729 14,715 15,595 25,959 17.05%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 928 - - - - - - -
Div Payout % 58.82% - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 66,832 69,127 51,325 21,729 14,715 15,595 25,959 17.05%
NOSH 46,411 41,147 37,739 21,949 21,963 21,965 22,000 13.23%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 1.75% 3.74% 4.98% 4.06% 6.34% -18.81% 1.86% -
ROE 2.36% 3.99% 5.53% 6.74% 19.00% -22.79% 1.91% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 240.03 121.14 145.55 185.81 200.93 86.02 121.06 12.07%
EPS 3.40 6.71 7.52 6.67 12.73 -16.18 2.25 7.11%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.68 1.36 0.99 0.67 0.71 1.18 3.37%
Adjusted Per Share Value based on latest NOSH - 21,949
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 84.33 37.73 41.58 30.87 33.41 14.30 20.16 26.90%
EPS 1.19 2.09 2.15 1.11 2.12 -2.69 0.37 21.47%
DPS 0.70 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5059 0.5233 0.3885 0.1645 0.1114 0.1181 0.1965 17.05%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 1.87 2.75 1.77 0.88 0.57 0.43 1.01 -
P/RPS 0.78 2.27 1.22 0.47 0.28 0.50 0.83 -1.02%
P/EPS 55.00 40.98 23.54 13.19 4.48 -2.66 44.89 3.44%
EY 1.82 2.44 4.25 7.58 22.33 -37.63 2.23 -3.32%
DY 1.07 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.64 1.30 0.89 0.85 0.61 0.86 7.12%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 04/06/08 01/06/07 31/05/06 27/05/05 26/05/04 27/05/03 21/05/02 -
Price 1.64 2.90 1.54 1.07 0.62 0.37 0.99 -
P/RPS 0.68 2.39 1.06 0.58 0.31 0.43 0.82 -3.06%
P/EPS 48.24 43.22 20.48 16.04 4.87 -2.29 44.00 1.54%
EY 2.07 2.31 4.88 6.23 20.53 -43.73 2.27 -1.52%
DY 1.22 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.73 1.13 1.08 0.93 0.52 0.84 5.21%

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