[HCK] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -107.11%
YoY- -583.01%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 15,258 14,092 13,452 13,640 11,672 11,664 22,382 -22.59%
PBT -10 -4,388 -10,029 -9,173 -4,416 -1,980 473 -
Tax 30 4 -1,755 2 4,416 1,980 -402 -
NP 20 -4,384 -11,784 -9,170 0 0 71 -57.12%
-
NP to SH 20 -4,384 -11,784 -9,170 -4,428 -2,036 71 -57.12%
-
Tax Rate - - - - - - 84.99% -
Total Cost 15,238 18,476 25,236 22,810 11,672 11,664 22,311 -22.49%
-
Net Worth 67,860 55,816 56,880 61,725 66,377 68,147 68,076 -0.21%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 67,860 55,816 56,880 61,725 66,377 68,147 68,076 -0.21%
NOSH 50,000 41,992 42,002 41,990 42,011 42,066 41,764 12.78%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 0.13% -31.11% -87.60% -67.23% 0.00% 0.00% 0.32% -
ROE 0.03% -7.85% -20.72% -14.86% -6.67% -2.99% 0.10% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 30.52 33.56 32.03 32.48 27.78 27.73 53.59 -31.36%
EPS 0.04 -10.44 -28.06 -21.84 -10.54 -4.84 0.17 -61.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3572 1.3292 1.3542 1.47 1.58 1.62 1.63 -11.52%
Adjusted Per Share Value based on latest NOSH - 42,018
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 2.73 2.52 2.41 2.44 2.09 2.09 4.01 -22.66%
EPS 0.00 -0.79 -2.11 -1.64 -0.79 -0.36 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1215 0.10 0.1019 0.1106 0.1189 0.1221 0.1219 -0.21%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.80 0.84 1.02 1.00 1.30 1.66 1.70 -
P/RPS 2.62 2.50 3.18 3.08 4.68 5.99 3.17 -11.96%
P/EPS 2,000.00 -8.05 -3.64 -4.58 -12.33 -34.30 1,000.00 58.94%
EY 0.05 -12.43 -27.51 -21.84 -8.11 -2.92 0.10 -37.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.63 0.75 0.68 0.82 1.02 1.04 -31.54%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 27/08/03 30/05/03 28/02/03 29/11/02 27/08/02 29/05/02 05/04/02 -
Price 1.75 0.84 0.88 1.14 1.21 1.55 1.68 -
P/RPS 5.73 2.50 2.75 3.51 4.36 5.59 3.13 49.81%
P/EPS 4,375.00 -8.05 -3.14 -5.22 -11.48 -32.02 988.24 170.35%
EY 0.02 -12.43 -31.88 -19.16 -8.71 -3.12 0.10 -65.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 0.63 0.65 0.78 0.77 0.96 1.03 16.23%

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