[HEXAGON] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[HEXAGON] HEXAGON HOLDINGS BHD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 0.02%
YoY- -100.07%
Quarter Report
Latest QR
Upcoming QR
HEXAGON's Result
HEXAGON's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 3,735 36,283 264,401 401,520 354,380 417,750 263,987 -46.75%
PBT -89,405 -45,106 -26,632 -8,273 8,053 18,765 15,664 -
Tax -85 622 -1,081 1,866 -3,937 -4,211 -3,112 -41.31%
NP -89,490 -44,484 -27,713 -6,407 4,116 14,554 12,552 -
-
NP to SH -89,490 -44,729 -28,553 -4,848 4,238 12,579 13,557 -
-
Tax Rate - - - - 48.89% 22.44% 19.87% -
Total Cost 93,225 80,767 292,114 407,927 350,264 403,196 251,435 -13.65%
-
Net Worth -112,282 23,942 23,868 101,633 108,308 107,076 70,544 -
Dividend
31/03/14 31/03/13 31/03/12 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - 928 - -
Div Payout % - - - - - 7.38% - -
Equity
31/03/14 31/03/13 31/03/12 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth -112,282 23,942 23,868 101,633 108,308 107,076 70,544 -
NOSH 132,096 133,015 132,604 133,728 132,083 133,846 41,254 18.79%
Ratio Analysis
31/03/14 31/03/13 31/03/12 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin -2,395.98% -122.60% -10.48% -1.60% 1.16% 3.48% 4.75% -
ROE 0.00% -186.82% -119.63% -4.77% 3.91% 11.75% 19.22% -
Per Share
31/03/14 31/03/13 31/03/12 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 2.83 27.28 199.39 300.25 268.30 312.11 639.90 -55.17%
EPS -67.75 -33.63 -21.53 -3.63 3.21 9.40 32.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.69 0.00 -
NAPS -0.85 0.18 0.18 0.76 0.82 0.80 1.71 -
Adjusted Per Share Value based on latest NOSH - 132,096
31/03/14 31/03/13 31/03/12 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 2.83 27.47 200.16 303.96 268.27 316.25 199.84 -46.74%
EPS -67.75 -33.86 -21.62 -3.67 3.21 9.52 10.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.70 0.00 -
NAPS -0.85 0.1813 0.1807 0.7694 0.8199 0.8106 0.534 -
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 31/03/14 29/03/13 30/03/12 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.035 0.04 0.16 0.66 1.15 1.72 2.67 -
P/RPS 1.24 0.15 0.08 0.22 0.43 0.55 0.42 17.37%
P/EPS -0.05 -0.12 -0.74 -18.21 35.84 18.30 8.12 -
EY -1,935.59 -840.67 -134.58 -5.49 2.79 5.46 12.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.40 0.00 -
P/NAPS 0.00 0.22 0.89 0.87 1.40 2.15 1.56 -
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 26/05/14 29/05/13 29/05/12 24/08/10 26/08/09 28/08/08 28/08/07 -
Price 0.005 0.035 0.12 0.60 1.12 1.66 2.60 -
P/RPS 0.18 0.13 0.06 0.20 0.42 0.53 0.41 -11.47%
P/EPS -0.01 -0.10 -0.56 -16.55 34.91 17.66 7.91 -
EY -13,549.16 -960.77 -179.44 -6.04 2.86 5.66 12.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.42 0.00 -
P/NAPS 0.00 0.19 0.67 0.79 1.37 2.07 1.52 -

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