[HCK] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
29-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 179.81%
YoY- 242.3%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 31,000 36,553 31,237 33,728 38,484 28,856 21,844 26.25%
PBT 2,232 3,189 3,593 2,360 1,320 -130 -1,925 -
Tax -1,404 -1,560 -621 -1,372 -1,204 -739 -384 137.14%
NP 828 1,629 2,972 988 116 -869 -2,309 -
-
NP to SH 732 2,042 3,402 1,164 416 -1,216 -2,393 -
-
Tax Rate 62.90% 48.92% 17.28% 58.14% 91.21% - - -
Total Cost 30,172 34,924 28,265 32,740 38,368 29,725 24,153 15.97%
-
Net Worth 53,673 54,791 54,926 53,125 52,361 52,605 51,197 3.19%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 53,673 54,791 54,926 53,125 52,361 52,605 51,197 3.19%
NOSH 41,590 42,037 41,973 41,870 41,600 41,939 42,037 -0.70%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 2.67% 4.46% 9.51% 2.93% 0.30% -3.01% -10.57% -
ROE 1.36% 3.73% 6.19% 2.19% 0.79% -2.31% -4.67% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 74.54 86.95 74.42 80.55 92.51 68.80 51.96 27.17%
EPS 1.76 4.86 8.11 2.78 1.00 -2.90 5.69 -54.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2905 1.3034 1.3086 1.2688 1.2587 1.2543 1.2179 3.93%
Adjusted Per Share Value based on latest NOSH - 41,929
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 5.52 6.51 5.56 6.01 6.85 5.14 3.89 26.25%
EPS 0.13 0.36 0.61 0.21 0.07 -0.22 -0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0956 0.0976 0.0978 0.0946 0.0933 0.0937 0.0912 3.18%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.44 0.35 0.27 0.35 0.45 0.26 0.35 -
P/RPS 0.59 0.40 0.36 0.43 0.49 0.38 0.67 -8.12%
P/EPS 25.00 7.21 3.33 12.59 45.00 -8.97 -6.15 -
EY 4.00 13.88 30.02 7.94 2.22 -11.15 -16.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.27 0.21 0.28 0.36 0.21 0.29 11.17%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 28/05/12 28/02/12 30/11/11 29/08/11 31/05/11 01/03/11 24/11/10 -
Price 0.59 0.42 0.32 0.31 0.32 0.37 0.34 -
P/RPS 0.79 0.48 0.43 0.38 0.35 0.54 0.65 13.87%
P/EPS 33.52 8.65 3.95 11.15 32.00 -12.76 -5.97 -
EY 2.98 11.57 25.33 8.97 3.13 -7.84 -16.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.32 0.24 0.24 0.25 0.29 0.28 39.18%

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