[HEXAGON] YoY TTM Result on 31-Mar-2002 [#4]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
21-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- 200.97%
YoY- -44.39%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
TTM Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 179,641 137,562 99,067 107,817 163,993 111,481 10.00%
PBT 9,286 3,855 -9,820 2,093 4,508 -5,880 -
Tax -1,494 -73 181 -239 -430 7,648 -
NP 7,792 3,782 -9,639 1,854 4,078 1,768 34.51%
-
NP to SH 7,599 3,782 -9,639 1,854 3,334 -5,788 -
-
Tax Rate 16.09% 1.89% - 11.42% 9.54% - -
Total Cost 171,849 133,780 108,706 105,963 159,915 109,713 9.38%
-
Net Worth 21,729 14,715 15,595 25,959 23,096 18,090 3.73%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 21,729 14,715 15,595 25,959 23,096 18,090 3.73%
NOSH 21,949 21,963 21,965 22,000 20,439 19,941 1.93%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 4.34% 2.75% -9.73% 1.72% 2.49% 1.59% -
ROE 34.97% 25.70% -61.81% 7.14% 14.43% -31.99% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 818.45 626.31 451.01 490.08 802.33 559.04 7.91%
EPS 34.62 17.22 -43.88 8.43 16.31 -29.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.67 0.71 1.18 1.13 0.9072 1.76%
Adjusted Per Share Value based on latest NOSH - 22,000
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 135.99 104.14 75.00 81.62 124.15 84.39 10.00%
EPS 5.75 2.86 -7.30 1.40 2.52 -4.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1645 0.1114 0.1181 0.1965 0.1748 0.137 3.72%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.88 0.57 0.43 1.01 0.60 1.61 -
P/RPS 0.11 0.09 0.10 0.21 0.07 0.29 -17.61%
P/EPS 2.54 3.31 -0.98 11.98 3.68 -5.55 -
EY 39.34 30.21 -102.05 8.34 27.19 -18.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.85 0.61 0.86 0.53 1.77 -12.84%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 27/05/05 26/05/04 27/05/03 21/05/02 25/05/01 - -
Price 1.07 0.62 0.37 0.99 0.52 0.00 -
P/RPS 0.13 0.10 0.08 0.20 0.06 0.00 -
P/EPS 3.09 3.60 -0.84 11.75 3.19 0.00 -
EY 32.36 27.77 -118.60 8.51 31.37 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.93 0.52 0.84 0.46 0.00 -

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