[HCK] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -39.99%
YoY- 267.93%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 39,729 45,950 31,000 36,553 31,237 33,728 38,484 2.13%
PBT -522 2,796 2,232 3,189 3,593 2,360 1,320 -
Tax -1,182 -1,860 -1,404 -1,560 -621 -1,372 -1,204 -1.21%
NP -1,705 936 828 1,629 2,972 988 116 -
-
NP to SH -1,244 1,490 732 2,042 3,402 1,164 416 -
-
Tax Rate - 66.52% 62.90% 48.92% 17.28% 58.14% 91.21% -
Total Cost 41,434 45,014 30,172 34,924 28,265 32,740 38,368 5.24%
-
Net Worth 52,109 55,340 53,673 54,791 54,926 53,125 52,361 -0.32%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 52,109 55,340 53,673 54,791 54,926 53,125 52,361 -0.32%
NOSH 42,027 42,090 41,590 42,037 41,973 41,870 41,600 0.68%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -4.29% 2.04% 2.67% 4.46% 9.51% 2.93% 0.30% -
ROE -2.39% 2.69% 1.36% 3.73% 6.19% 2.19% 0.79% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 94.53 109.17 74.54 86.95 74.42 80.55 92.51 1.44%
EPS -2.96 3.54 1.76 4.86 8.11 2.78 1.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2399 1.3148 1.2905 1.3034 1.3086 1.2688 1.2587 -0.99%
Adjusted Per Share Value based on latest NOSH - 42,148
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 7.08 8.18 5.52 6.51 5.56 6.01 6.85 2.21%
EPS -0.22 0.27 0.13 0.36 0.61 0.21 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0928 0.0986 0.0956 0.0976 0.0978 0.0946 0.0933 -0.35%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.58 0.37 0.44 0.35 0.27 0.35 0.45 -
P/RPS 0.61 0.34 0.59 0.40 0.36 0.43 0.49 15.67%
P/EPS -19.59 10.45 25.00 7.21 3.33 12.59 45.00 -
EY -5.10 9.57 4.00 13.88 30.02 7.94 2.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.28 0.34 0.27 0.21 0.28 0.36 19.39%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 30/08/12 28/05/12 28/02/12 30/11/11 29/08/11 31/05/11 -
Price 0.76 0.52 0.59 0.42 0.32 0.31 0.32 -
P/RPS 0.80 0.48 0.79 0.48 0.43 0.38 0.35 73.25%
P/EPS -25.68 14.69 33.52 8.65 3.95 11.15 32.00 -
EY -3.89 6.81 2.98 11.57 25.33 8.97 3.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.40 0.46 0.32 0.24 0.24 0.25 80.94%

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