[HEXAGON] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 11.1%
YoY- 28.42%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 3,747 96,021 260,545 346,692 414,276 346,063 395,770 -55.49%
PBT -89,424 -51,587 -68,725 -43,887 -7,291 8,353 19,360 -
Tax -85 717 -1,430 -2,100 723 -3,526 -3,603 -47.84%
NP -89,509 -50,870 -70,155 -45,987 -6,568 4,827 15,757 -
-
NP to SH -89,509 -51,529 -71,988 -46,996 -4,369 3,318 14,731 -
-
Tax Rate - - - - - 42.21% 18.61% -
Total Cost 93,256 146,891 330,700 392,679 420,844 341,236 380,013 -21.65%
-
Net Worth -110,145 -19,899 31,835 53,076 102,600 112,977 66,832 -
Dividend
31/12/13 31/12/12 31/12/11 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - 928 -
Div Payout % - - - - - - 6.30% -
Equity
31/12/13 31/12/12 31/12/11 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth -110,145 -19,899 31,835 53,076 102,600 112,977 66,832 -
NOSH 132,705 132,660 132,647 132,691 135,000 137,777 46,411 20.02%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin -2,388.82% -52.98% -26.93% -13.26% -1.59% 1.39% 3.98% -
ROE 0.00% 0.00% -226.13% -88.54% -4.26% 2.94% 22.04% -
Per Share
31/12/13 31/12/12 31/12/11 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 2.82 72.38 196.42 261.28 306.87 251.17 852.74 -62.92%
EPS -67.45 -38.84 -54.27 -35.42 -3.24 2.41 31.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS -0.83 -0.15 0.24 0.40 0.76 0.82 1.44 -
Adjusted Per Share Value based on latest NOSH - 132,660
31/12/13 31/12/12 31/12/11 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 2.84 72.69 197.24 262.45 313.62 261.98 299.61 -55.48%
EPS -67.76 -39.01 -54.50 -35.58 -3.31 2.51 11.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.70 -
NAPS -0.8338 -0.1506 0.241 0.4018 0.7767 0.8553 0.5059 -
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/12/13 31/12/12 30/12/11 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.04 0.07 0.19 0.49 0.73 0.98 1.87 -
P/RPS 1.42 0.10 0.10 0.19 0.24 0.39 0.22 38.25%
P/EPS -0.06 -0.18 -0.35 -1.38 -22.56 40.69 5.89 -
EY -1,686.24 -554.90 -285.63 -72.28 -4.43 2.46 16.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.07 -
P/NAPS 0.00 0.00 0.79 1.23 0.96 1.20 1.30 -
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 26/02/14 28/02/13 29/02/12 30/05/11 31/05/10 28/05/09 04/06/08 -
Price 0.05 0.075 0.17 0.41 0.70 1.17 1.64 -
P/RPS 1.77 0.10 0.09 0.16 0.23 0.47 0.19 47.35%
P/EPS -0.07 -0.19 -0.31 -1.16 -21.63 48.58 5.17 -
EY -1,348.99 -517.90 -319.24 -86.38 -4.62 2.06 19.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.22 -
P/NAPS 0.00 0.00 0.71 1.03 0.92 1.43 1.14 -

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