[HCK] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
25-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 43.77%
YoY- -941.28%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 19,892 20,899 21,888 18,532 5,064 19,746 19,436 1.55%
PBT -3,232 -1,966 -1,392 -2,776 -5,204 90 1,262 -
Tax 0 732 -292 -150 0 -938 -53 -
NP -3,232 -1,234 -1,684 -2,926 -5,204 -848 1,209 -
-
NP to SH -3,232 -1,224 -1,684 -2,926 -5,204 -874 1,186 -
-
Tax Rate - - - - - 1,042.22% 4.20% -
Total Cost 23,124 22,133 23,572 21,458 10,268 20,594 18,226 17.21%
-
Net Worth 52,689 53,058 53,146 53,050 53,118 54,907 54,872 -2.67%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 52,689 53,058 53,146 53,050 53,118 54,907 54,872 -2.67%
NOSH 42,303 41,956 41,960 42,040 41,967 42,340 41,999 0.48%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin -16.25% -5.90% -7.69% -15.79% -102.76% -4.29% 6.22% -
ROE -6.13% -2.31% -3.17% -5.52% -9.80% -1.59% 2.16% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 47.02 49.81 52.16 44.08 12.07 46.64 46.28 1.06%
EPS -7.64 -2.91 -4.01 -6.96 -12.40 -2.08 2.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2455 1.2646 1.2666 1.2619 1.2657 1.2968 1.3065 -3.14%
Adjusted Per Share Value based on latest NOSH - 41,538
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 3.56 3.74 3.92 3.32 0.91 3.54 3.48 1.52%
EPS -0.58 -0.22 -0.30 -0.52 -0.93 -0.16 0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0944 0.095 0.0952 0.095 0.0951 0.0983 0.0983 -2.66%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.38 0.38 0.32 0.40 0.44 0.50 0.49 -
P/RPS 0.81 0.76 0.61 0.91 3.65 1.07 1.06 -16.43%
P/EPS -4.97 -13.03 -7.97 -5.75 -3.55 -24.22 17.34 -
EY -20.11 -7.68 -12.54 -17.40 -28.18 -4.13 5.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.30 0.25 0.32 0.35 0.39 0.38 -12.70%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 28/05/07 28/02/07 23/11/06 25/08/06 30/05/06 01/03/06 30/11/05 -
Price 0.28 0.34 0.39 0.37 0.35 0.44 0.47 -
P/RPS 0.60 0.68 0.75 0.84 2.90 0.94 1.02 -29.81%
P/EPS -3.66 -11.65 -9.72 -5.32 -2.82 -21.32 16.63 -
EY -27.29 -8.58 -10.29 -18.81 -35.43 -4.69 6.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.27 0.31 0.29 0.28 0.34 0.36 -28.00%

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