[HEXAGON] YoY TTM Result on 30-Sep-2003 [#2]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- -9.6%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
TTM Result
30/03/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 30/09/00 CAGR
Revenue 226,987 183,274 177,160 99,433 136,426 104,634 152,983 7.43%
PBT 15,757 12,715 13,631 -10,758 2,875 -2,843 4,580 25.19%
Tax -2,162 -1,419 -1,422 110 -481 334 -77 83.40%
NP 13,595 11,296 12,209 -10,648 2,394 -2,509 4,503 22.25%
-
NP to SH 13,490 10,898 12,209 -10,648 1,650 -2,509 4,503 22.08%
-
Tax Rate 13.72% 11.16% 10.43% - 16.73% - 1.68% -
Total Cost 213,392 171,978 164,951 110,081 134,032 107,143 148,480 6.81%
-
Net Worth 62,757 39,301 22,184 6,372 25,697 21,970 20,967 22.06%
Dividend
30/03/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/03/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 30/09/00 CAGR
Net Worth 62,757 39,301 22,184 6,372 25,697 21,970 20,967 22.06%
NOSH 41,561 34,475 21,964 21,975 21,982 21,970 19,974 14.25%
Ratio Analysis
30/03/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 30/09/00 CAGR
NP Margin 5.99% 6.16% 6.89% -10.71% 1.75% -2.40% 2.94% -
ROE 21.50% 27.73% 55.03% -167.08% 6.42% -11.42% 21.48% -
Per Share
30/03/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 30/09/00 CAGR
RPS 546.15 531.61 806.58 452.47 620.60 476.24 765.88 -5.96%
EPS 32.46 31.61 55.59 -48.45 7.51 -11.42 22.54 6.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.14 1.01 0.29 1.169 1.00 1.0497 6.83%
Adjusted Per Share Value based on latest NOSH - 21,975
30/03/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 30/09/00 CAGR
RPS 171.83 138.74 134.11 75.27 103.28 79.21 115.81 7.43%
EPS 10.21 8.25 9.24 -8.06 1.25 -1.90 3.41 22.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4751 0.2975 0.1679 0.0482 0.1945 0.1663 0.1587 22.06%
Price Multiplier on Financial Quarter End Date
30/03/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 30/09/00 CAGR
Date 30/03/06 30/09/05 30/09/04 30/09/03 28/09/01 30/09/02 29/09/00 -
Price 1.78 1.65 0.56 0.49 0.60 0.75 0.92 -
P/RPS 0.33 0.31 0.07 0.11 0.10 0.16 0.12 20.19%
P/EPS 5.48 5.22 1.01 -1.01 7.99 -6.57 4.08 5.51%
EY 18.23 19.16 99.26 -98.89 12.51 -15.23 24.50 -5.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.45 0.55 1.69 0.51 0.75 0.88 5.47%
Price Multiplier on Announcement Date
30/03/06 30/09/05 30/09/04 30/09/03 30/09/01 30/09/02 30/09/00 CAGR
Date 29/11/06 28/11/05 25/11/04 20/11/03 26/11/01 29/11/02 27/11/00 -
Price 2.39 1.63 0.63 0.49 0.73 0.69 0.88 -
P/RPS 0.44 0.31 0.08 0.11 0.12 0.14 0.11 28.67%
P/EPS 7.36 5.16 1.13 -1.01 9.73 -6.04 3.90 12.24%
EY 13.58 19.39 88.23 -98.89 10.28 -16.55 25.62 -10.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.43 0.62 1.69 0.62 0.69 0.84 12.17%

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