[HEXAGON] YoY TTM Result on 31-Dec-2002 [#3]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- -122.84%
YoY- -1007.63%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 191,132 182,990 112,325 106,321 118,896 173,225 65,021 -1.13%
PBT 12,741 10,680 -3,098 -5,531 1,191 5,378 -6,336 -
Tax -1,653 -1,749 530 -60 169 -628 7,432 -
NP 11,088 8,931 -2,568 -5,591 1,360 4,750 1,096 -2.43%
-
NP to SH 10,748 8,931 -2,568 -5,591 616 4,750 -6,460 -
-
Tax Rate 12.97% 16.38% - - -14.19% 11.68% - -
Total Cost 180,044 174,059 114,893 111,912 117,536 168,475 63,925 -1.09%
-
Net Worth 59,644 24,374 11,861 19,117 25,503 23,419 18,468 -1.23%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 59,644 24,374 11,861 19,117 25,503 23,419 18,468 -1.23%
NOSH 37,749 21,958 21,966 21,974 21,985 20,566 19,963 -0.67%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 5.80% 4.88% -2.29% -5.26% 1.14% 2.74% 1.69% -
ROE 18.02% 36.64% -21.65% -29.24% 2.42% 20.28% -34.98% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 506.31 833.33 511.36 483.84 540.79 842.26 325.70 -0.46%
EPS 28.47 40.67 -11.69 -25.44 2.80 23.10 -32.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.11 0.54 0.87 1.16 1.1387 0.9251 -0.56%
Adjusted Per Share Value based on latest NOSH - 21,974
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 144.69 138.53 85.03 80.49 90.01 131.13 49.22 -1.13%
EPS 8.14 6.76 -1.94 -4.23 0.47 3.60 -4.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4515 0.1845 0.0898 0.1447 0.1931 0.1773 0.1398 -1.23%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.45 0.63 0.49 0.55 0.76 0.85 0.00 -
P/RPS 0.29 0.08 0.10 0.11 0.14 0.10 0.00 -100.00%
P/EPS 5.09 1.55 -4.19 -2.16 27.13 3.68 0.00 -100.00%
EY 19.64 64.56 -23.86 -46.26 3.69 27.17 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.57 0.91 0.63 0.66 0.75 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/02/06 24/02/05 26/02/04 25/02/03 05/04/02 21/02/01 - -
Price 1.58 0.75 0.51 0.50 0.96 0.82 0.00 -
P/RPS 0.31 0.09 0.10 0.10 0.18 0.10 0.00 -100.00%
P/EPS 5.55 1.84 -4.36 -1.97 34.26 3.55 0.00 -100.00%
EY 18.02 54.23 -22.92 -50.89 2.92 28.17 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.68 0.94 0.57 0.83 0.72 0.00 -100.00%

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