[HEXAGON] YoY TTM Result on 30-Jun-2011 [#2]

Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -7.45%
YoY- -941.63%
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 3,411 227,459 318,713 390,014 361,633 400,583 293,468 -53.89%
PBT -58,863 -63,844 -48,090 -8,773 6,732 14,673 18,902 -
Tax -103 178 -847 2,312 -3,205 -3,727 -4,153 -47.40%
NP -58,966 -63,666 -48,937 -6,461 3,527 10,946 14,749 -
-
NP to SH -58,966 -64,500 -50,498 -3,899 3,408 9,153 15,387 -
-
Tax Rate - - - - 47.61% 25.40% 21.97% -
Total Cost 62,377 291,125 367,650 396,475 358,106 389,637 278,719 -22.90%
-
Net Worth -76,959 -14,586 50,405 103,331 108,925 105,989 76,993 -
Dividend
30/06/13 30/06/12 30/06/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - 928 - -
Div Payout % - - - - - 10.14% - -
Equity
30/06/13 30/06/12 30/06/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth -76,959 -14,586 50,405 103,331 108,925 105,989 76,993 -
NOSH 132,689 132,600 132,647 132,475 132,835 132,487 41,173 22.55%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -1,728.70% -27.99% -15.35% -1.66% 0.98% 2.73% 5.03% -
ROE 0.00% 0.00% -100.18% -3.77% 3.13% 8.64% 19.98% -
Per Share
30/06/13 30/06/12 30/06/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 2.57 171.54 240.27 294.40 272.24 302.36 712.76 -62.38%
EPS -44.44 -48.64 -38.07 -2.94 2.57 6.91 37.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.70 0.00 -
NAPS -0.58 -0.11 0.38 0.78 0.82 0.80 1.87 -
Adjusted Per Share Value based on latest NOSH - 132,647
30/06/13 30/06/12 30/06/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 2.58 172.19 241.27 295.25 273.76 303.25 222.16 -53.90%
EPS -44.64 -48.83 -38.23 -2.95 2.58 6.93 11.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.70 0.00 -
NAPS -0.5826 -0.1104 0.3816 0.7822 0.8246 0.8024 0.5829 -
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.035 0.10 0.22 0.43 1.03 1.47 2.49 -
P/RPS 1.36 0.06 0.09 0.15 0.38 0.49 0.35 26.60%
P/EPS -0.08 -0.21 -0.58 -14.61 40.15 21.28 6.66 -
EY -1,269.69 -486.42 -173.04 -6.84 2.49 4.70 15.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.48 0.00 -
P/NAPS 0.00 0.00 0.58 0.55 1.26 1.84 1.33 -
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/08/13 28/02/13 23/08/11 24/11/10 26/11/09 27/11/08 27/11/07 -
Price 0.035 0.075 0.22 0.46 0.92 1.50 3.12 -
P/RPS 1.36 0.04 0.09 0.16 0.34 0.50 0.44 21.66%
P/EPS -0.08 -0.15 -0.58 -15.63 35.86 21.71 8.35 -
EY -1,269.69 -648.57 -173.04 -6.40 2.79 4.61 11.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.47 0.00 -
P/NAPS 0.00 0.00 0.58 0.59 1.12 1.88 1.67 -

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