[HCK] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 75.75%
YoY- -468.75%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 38,028 29,835 26,365 27,356 23,868 20,585 16,368 75.50%
PBT 416 14,043 -1,840 -1,616 -4,508 1,382 -5,185 -
Tax 0 -1,443 -189 -12 -168 -101 218 -
NP 416 12,600 -2,029 -1,628 -4,676 1,281 -4,966 -
-
NP to SH 896 5,592 -1,606 -1,062 -4,380 1,502 -4,766 -
-
Tax Rate 0.00% 10.28% - - - 7.31% - -
Total Cost 37,612 17,235 28,394 28,984 28,544 19,304 21,334 45.98%
-
Net Worth 193,738 141,121 131,663 130,247 132,872 23,848 98,104 57.47%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 193,738 141,121 131,663 130,247 132,872 23,848 98,104 57.47%
NOSH 421,171 421,171 421,171 84,234 84,234 84,234 55,426 286.99%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 1.09% 42.23% -7.70% -5.95% -19.59% 6.22% -30.34% -
ROE 0.46% 3.96% -1.22% -0.82% -3.30% 6.30% -4.86% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 9.03 9.73 8.41 43.69 37.36 36.25 29.53 -54.64%
EPS 0.20 1.33 -0.41 -1.50 -6.84 0.54 -1.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.46 0.42 2.08 2.08 0.42 1.77 -59.30%
Adjusted Per Share Value based on latest NOSH - 84,234
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 6.91 5.42 4.79 4.97 4.34 3.74 2.97 75.67%
EPS 0.16 1.02 -0.29 -0.19 -0.80 0.27 -0.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3521 0.2565 0.2393 0.2367 0.2415 0.0433 0.1783 57.46%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.30 1.30 1.37 5.29 3.90 3.28 3.20 -
P/RPS 14.40 13.37 16.29 12.11 10.44 9.05 10.84 20.86%
P/EPS 611.07 71.32 -267.31 -311.92 -56.88 124.00 -37.21 -
EY 0.16 1.40 -0.37 -0.32 -1.76 0.81 -2.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.83 2.83 3.26 2.54 1.88 7.81 1.81 34.74%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 31/05/18 26/02/18 28/11/17 29/08/17 24/05/17 24/02/17 29/11/16 -
Price 1.26 1.23 1.32 1.24 5.40 3.35 3.13 -
P/RPS 13.95 12.65 15.69 2.84 14.45 9.24 10.60 20.11%
P/EPS 592.27 67.48 -257.55 -73.11 -78.76 126.64 -36.40 -
EY 0.17 1.48 -0.39 -1.37 -1.27 0.79 -2.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.74 2.67 3.14 0.60 2.60 7.98 1.77 33.85%

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