[HCK] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -28.5%
YoY- -16697.18%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 20,316 15,258 14,092 13,452 13,640 11,672 11,664 44.71%
PBT -1,684 -10 -4,388 -10,029 -9,173 -4,416 -1,980 -10.22%
Tax 20 30 4 -1,755 2 4,416 1,980 -95.31%
NP -1,664 20 -4,384 -11,784 -9,170 0 0 -
-
NP to SH -1,664 20 -4,384 -11,784 -9,170 -4,428 -2,036 -12.57%
-
Tax Rate - - - - - - - -
Total Cost 21,980 15,238 18,476 25,236 22,810 11,672 11,664 52.50%
-
Net Worth 55,828 67,860 55,816 56,880 61,725 66,377 68,147 -12.43%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 55,828 67,860 55,816 56,880 61,725 66,377 68,147 -12.43%
NOSH 42,020 50,000 41,992 42,002 41,990 42,011 42,066 -0.07%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -8.19% 0.13% -31.11% -87.60% -67.23% 0.00% 0.00% -
ROE -2.98% 0.03% -7.85% -20.72% -14.86% -6.67% -2.99% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 48.35 30.52 33.56 32.03 32.48 27.78 27.73 44.81%
EPS -3.96 0.04 -10.44 -28.06 -21.84 -10.54 -4.84 -12.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3286 1.3572 1.3292 1.3542 1.47 1.58 1.62 -12.37%
Adjusted Per Share Value based on latest NOSH - 41,954
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 3.62 2.72 2.51 2.40 2.43 2.08 2.08 44.63%
EPS -0.30 0.00 -0.78 -2.10 -1.63 -0.79 -0.36 -11.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0994 0.1209 0.0994 0.1013 0.1099 0.1182 0.1214 -12.46%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.65 0.80 0.84 1.02 1.00 1.30 1.66 -
P/RPS 3.41 2.62 2.50 3.18 3.08 4.68 5.99 -31.28%
P/EPS -41.67 2,000.00 -8.05 -3.64 -4.58 -12.33 -34.30 13.84%
EY -2.40 0.05 -12.43 -27.51 -21.84 -8.11 -2.92 -12.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 0.59 0.63 0.75 0.68 0.82 1.02 13.89%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 23/12/03 27/08/03 30/05/03 28/02/03 29/11/02 27/08/02 29/05/02 -
Price 1.32 1.75 0.84 0.88 1.14 1.21 1.55 -
P/RPS 2.73 5.73 2.50 2.75 3.51 4.36 5.59 -37.95%
P/EPS -33.33 4,375.00 -8.05 -3.14 -5.22 -11.48 -32.02 2.70%
EY -3.00 0.02 -12.43 -31.88 -19.16 -8.71 -3.12 -2.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.29 0.63 0.65 0.78 0.77 0.96 2.07%

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