[HCK] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 33.96%
YoY- 17.1%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 19,360 18,532 23,361 23,310 17,262 19,892 20,899 -4.97%
PBT -2,022 -5,332 -1,660 -1,206 -2,132 -3,232 -1,966 1.89%
Tax -88 -176 1 -206 0 0 732 -
NP -2,110 -5,508 -1,659 -1,413 -2,132 -3,232 -1,234 43.03%
-
NP to SH -2,092 -5,400 -1,631 -1,396 -2,114 -3,232 -1,224 42.99%
-
Tax Rate - - - - - - - -
Total Cost 21,470 24,040 25,020 24,723 19,394 23,124 22,133 -2.00%
-
Net Worth 1,478 50,416 51,536 52,122 51,985 52,689 53,058 -90.83%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 1,478 50,416 51,536 52,122 51,985 52,689 53,058 -90.83%
NOSH 42,008 42,056 42,036 42,048 41,944 42,303 41,956 0.08%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -10.90% -29.72% -7.10% -6.06% -12.35% -16.25% -5.90% -
ROE -141.48% -10.71% -3.16% -2.68% -4.07% -6.13% -2.31% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 46.09 44.06 55.57 55.44 41.15 47.02 49.81 -5.04%
EPS -4.98 -12.84 -3.88 -3.32 -5.04 -7.64 -2.91 43.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0352 1.1988 1.226 1.2396 1.2394 1.2455 1.2646 -90.83%
Adjusted Per Share Value based on latest NOSH - 50,000
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 3.45 3.30 4.16 4.15 3.07 3.54 3.72 -4.90%
EPS -0.37 -0.96 -0.29 -0.25 -0.38 -0.58 -0.22 41.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0026 0.0898 0.0918 0.0928 0.0926 0.0939 0.0945 -90.90%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.27 0.30 0.23 0.28 0.35 0.38 0.38 -
P/RPS 0.59 0.68 0.41 0.51 0.85 0.81 0.76 -15.54%
P/EPS -5.42 -2.34 -5.93 -8.43 -6.94 -4.97 -13.03 -44.30%
EY -18.44 -42.80 -16.87 -11.86 -14.40 -20.11 -7.68 79.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.67 0.25 0.19 0.23 0.28 0.31 0.30 769.57%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 30/05/08 29/02/08 26/11/07 29/08/07 28/05/07 28/02/07 -
Price 0.33 0.28 0.26 0.28 0.27 0.28 0.34 -
P/RPS 0.72 0.64 0.47 0.51 0.66 0.60 0.68 3.88%
P/EPS -6.63 -2.18 -6.70 -8.43 -5.36 -3.66 -11.65 -31.34%
EY -15.09 -45.86 -14.92 -11.86 -18.67 -27.29 -8.58 45.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.38 0.23 0.21 0.23 0.22 0.22 0.27 967.00%

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