[HEXAGON] YoY TTM Result on 31-Dec-2009 [#3]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -230.87%
YoY- -193.46%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 156,835 305,724 435,351 333,196 373,338 334,213 279,996 -9.58%
PBT -57,127 -57,703 1,123 -2,820 8,781 20,694 18,180 -
Tax -375 -408 1,794 -2,113 -2,769 -5,021 -3,258 -31.32%
NP -57,502 -58,111 2,917 -4,933 6,012 15,673 14,922 -
-
NP to SH -57,962 -60,665 4,285 -4,460 4,772 15,914 15,080 -
-
Tax Rate - - -159.75% - 31.53% 24.26% 17.92% -
Total Cost 214,337 363,835 432,434 338,129 367,326 318,540 265,074 -3.62%
-
Net Worth -14,558 42,427 102,514 99,547 112,755 79,560 65,835 -
Dividend
30/09/12 30/09/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - 928 - - -
Div Payout % - - - - 19.45% - - -
Equity
30/09/12 30/09/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth -14,558 42,427 102,514 99,547 112,755 79,560 65,835 -
NOSH 132,352 132,584 131,428 132,730 131,111 41,223 41,146 22.51%
Ratio Analysis
30/09/12 30/09/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -36.66% -19.01% 0.67% -1.48% 1.61% 4.69% 5.33% -
ROE 0.00% -142.99% 4.18% -4.48% 4.23% 20.00% 22.91% -
Per Share
30/09/12 30/09/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 118.50 230.59 331.25 251.03 284.75 810.74 680.48 -26.19%
EPS -43.79 -45.76 3.26 -3.36 3.64 38.60 36.65 -
DPS 0.00 0.00 0.00 0.00 0.71 0.00 0.00 -
NAPS -0.11 0.32 0.78 0.75 0.86 1.93 1.60 -
Adjusted Per Share Value based on latest NOSH - 132,730
30/09/12 30/09/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 118.73 231.44 329.57 252.24 282.62 253.01 211.96 -9.58%
EPS -43.88 -45.92 3.24 -3.38 3.61 12.05 11.42 -
DPS 0.00 0.00 0.00 0.00 0.70 0.00 0.00 -
NAPS -0.1102 0.3212 0.7761 0.7536 0.8536 0.6023 0.4984 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/09/12 30/09/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.09 0.14 0.44 0.83 1.49 3.45 2.55 -
P/RPS 0.08 0.06 0.13 0.33 0.52 0.43 0.37 -23.37%
P/EPS -0.21 -0.31 13.50 -24.70 40.94 8.94 6.96 -
EY -486.59 -326.83 7.41 -4.05 2.44 11.19 14.37 -
DY 0.00 0.00 0.00 0.00 0.48 0.00 0.00 -
P/NAPS 0.00 0.44 0.56 1.11 1.73 1.79 1.59 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/11/11 23/02/11 23/02/10 25/02/09 26/02/08 28/02/07 -
Price 0.075 0.21 0.49 0.95 1.29 2.78 2.45 -
P/RPS 0.06 0.09 0.15 0.38 0.45 0.34 0.36 -26.75%
P/EPS -0.17 -0.46 15.03 -28.27 35.44 7.20 6.69 -
EY -583.91 -217.88 6.65 -3.54 2.82 13.89 14.96 -
DY 0.00 0.00 0.00 0.00 0.55 0.00 0.00 -
P/NAPS 0.00 0.66 0.63 1.27 1.50 1.44 1.53 -

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