[HCK] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
23-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -8420.0%
YoY- 81.86%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 15,578 12,552 19,783 20,316 15,258 14,092 13,452 10.28%
PBT -2,456 -3,432 -4,358 -1,684 -10 -4,388 -10,029 -60.89%
Tax 140 248 1,675 20 30 4 -1,755 -
NP -2,316 -3,184 -2,683 -1,664 20 -4,384 -11,784 -66.22%
-
NP to SH -2,316 -3,184 -2,683 -1,664 20 -4,384 -11,784 -66.22%
-
Tax Rate - - - - - - - -
Total Cost 17,894 15,736 22,466 21,980 15,238 18,476 25,236 -20.50%
-
Net Worth 51,900 52,163 53,067 55,828 67,860 55,816 56,880 -5.93%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 51,900 52,163 53,067 55,828 67,860 55,816 56,880 -5.93%
NOSH 41,956 41,894 41,997 42,020 50,000 41,992 42,002 -0.07%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -14.87% -25.37% -13.56% -8.19% 0.13% -31.11% -87.60% -
ROE -4.46% -6.10% -5.06% -2.98% 0.03% -7.85% -20.72% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 37.13 29.96 47.11 48.35 30.52 33.56 32.03 10.36%
EPS -5.52 -7.60 -6.39 -3.96 0.04 -10.44 -28.06 -66.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.237 1.2451 1.2636 1.3286 1.3572 1.3292 1.3542 -5.86%
Adjusted Per Share Value based on latest NOSH - 42,073
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 2.84 2.29 3.61 3.70 2.78 2.57 2.45 10.35%
EPS -0.42 -0.58 -0.49 -0.30 0.00 -0.80 -2.15 -66.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0946 0.0951 0.0967 0.1018 0.1237 0.1018 0.1037 -5.94%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.05 1.06 1.30 1.65 0.80 0.84 1.02 -
P/RPS 2.83 3.54 2.76 3.41 2.62 2.50 3.18 -7.48%
P/EPS -19.02 -13.95 -20.35 -41.67 2,000.00 -8.05 -3.64 201.42%
EY -5.26 -7.17 -4.91 -2.40 0.05 -12.43 -27.51 -66.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.85 1.03 1.24 0.59 0.63 0.75 8.71%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 24/08/04 26/05/04 27/02/04 23/12/03 27/08/03 30/05/03 28/02/03 -
Price 0.88 1.02 1.26 1.32 1.75 0.84 0.88 -
P/RPS 2.37 3.40 2.67 2.73 5.73 2.50 2.75 -9.44%
P/EPS -15.94 -13.42 -19.72 -33.33 4,375.00 -8.05 -3.14 195.66%
EY -6.27 -7.45 -5.07 -3.00 0.02 -12.43 -31.88 -66.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.82 1.00 0.99 1.29 0.63 0.65 6.06%

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