[HEXAGON] YoY TTM Result on 31-Mar-2003 [#4]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- -72.4%
YoY- -619.9%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 235,124 179,641 137,562 99,067 107,817 163,993 111,481 13.23%
PBT 16,017 9,286 3,855 -9,820 2,093 4,508 -5,880 -
Tax -2,199 -1,494 -73 181 -239 -430 7,648 -
NP 13,818 7,792 3,782 -9,639 1,854 4,078 1,768 40.85%
-
NP to SH 13,916 7,599 3,782 -9,639 1,854 3,334 -5,788 -
-
Tax Rate 13.73% 16.09% 1.89% - 11.42% 9.54% - -
Total Cost 221,306 171,849 133,780 108,706 105,963 159,915 109,713 12.39%
-
Net Worth 51,325 21,729 14,715 15,595 25,959 23,096 18,090 18.97%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 51,325 21,729 14,715 15,595 25,959 23,096 18,090 18.97%
NOSH 37,739 21,949 21,963 21,965 22,000 20,439 19,941 11.21%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 5.88% 4.34% 2.75% -9.73% 1.72% 2.49% 1.59% -
ROE 27.11% 34.97% 25.70% -61.81% 7.14% 14.43% -31.99% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 623.02 818.45 626.31 451.01 490.08 802.33 559.04 1.82%
EPS 36.87 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 0.00 -
NAPS 1.36 0.99 0.67 0.71 1.18 1.13 0.9072 6.97%
Adjusted Per Share Value based on latest NOSH - 21,965
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 177.99 135.99 104.14 75.00 81.62 124.15 84.39 13.23%
EPS 10.53 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 0.00 -
NAPS 0.3885 0.1645 0.1114 0.1181 0.1965 0.1748 0.137 18.96%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.77 0.88 0.57 0.43 1.01 0.60 1.61 -
P/RPS 0.28 0.11 0.09 0.10 0.21 0.07 0.29 -0.58%
P/EPS 4.80 2.54 3.31 -0.98 11.98 3.68 -5.55 -
EY 20.83 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 0.00 -
P/NAPS 1.30 0.89 0.85 0.61 0.86 0.53 1.77 -5.01%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/05/06 27/05/05 26/05/04 27/05/03 21/05/02 25/05/01 - -
Price 1.54 1.07 0.62 0.37 0.99 0.52 0.00 -
P/RPS 0.25 0.13 0.10 0.08 0.20 0.06 0.00 -
P/EPS 4.18 3.09 3.60 -0.84 11.75 3.19 0.00 -
EY 23.94 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 0.00 -
P/NAPS 1.13 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