[HCK] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
20-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 88.24%
YoY- 198.88%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 32,588 37,842 19,302 14,128 6,140 52,445 37,170 -8.40%
PBT 11,860 10,820 2,486 -210 -4,296 3,667 -4,544 -
Tax -5,932 -1,467 52 3,786 6,540 309 -224 790.23%
NP 5,928 9,353 2,538 3,576 2,244 3,976 -4,768 -
-
NP to SH 5,096 9,195 1,546 4,066 2,160 4,226 -4,886 -
-
Tax Rate 50.02% 13.56% -2.09% - - -8.43% - -
Total Cost 26,660 28,489 16,764 10,552 3,896 48,469 41,938 -26.08%
-
Net Worth 81,340 76,657 46,196 46,174 46,122 58,740 51,327 35.96%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 81,340 76,657 46,196 46,174 46,122 58,740 51,327 35.96%
NOSH 49,000 46,742 46,196 46,174 46,122 44,165 44,209 7.10%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 18.19% 24.72% 13.15% 25.31% 36.55% 7.58% -12.83% -
ROE 6.27% 11.99% 3.35% 8.81% 4.68% 7.19% -9.52% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 66.51 80.96 41.78 30.60 13.31 118.75 84.08 -14.48%
EPS 10.40 19.67 3.35 8.80 4.68 9.54 -11.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.64 1.00 1.00 1.00 1.33 1.161 26.94%
Adjusted Per Share Value based on latest NOSH - 46,194
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 5.84 6.78 3.46 2.53 1.10 9.39 6.66 -8.39%
EPS 0.91 1.65 0.28 0.73 0.39 0.76 -0.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1457 0.1373 0.0827 0.0827 0.0826 0.1052 0.0919 36.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 2.90 2.80 3.49 3.49 2.68 1.87 1.62 -
P/RPS 4.36 3.46 8.35 11.41 20.13 1.57 1.93 72.25%
P/EPS 27.88 14.23 104.24 39.63 57.23 19.54 -14.66 -
EY 3.59 7.03 0.96 2.52 1.75 5.12 -6.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.71 3.49 3.49 2.68 1.41 1.40 16.05%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 27/02/15 20/11/14 20/08/14 28/05/14 28/02/14 29/11/13 -
Price 3.00 2.97 3.09 3.53 3.66 2.36 1.82 -
P/RPS 4.51 3.67 7.40 11.54 27.49 1.99 2.16 63.43%
P/EPS 28.85 15.10 92.29 40.09 78.15 24.66 -16.47 -
EY 3.47 6.62 1.08 2.49 1.28 4.05 -6.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.81 3.09 3.53 3.66 1.77 1.57 9.95%

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