[HCK] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
29-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -2967.61%
YoY- -297.29%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 13,452 13,640 11,672 11,664 22,382 24,328 28,264 -38.95%
PBT -10,029 -9,173 -4,416 -1,980 473 2,557 3,274 -
Tax -1,755 2 4,416 1,980 -402 -658 -638 95.96%
NP -11,784 -9,170 0 0 71 1,898 2,636 -
-
NP to SH -11,784 -9,170 -4,428 -2,036 71 1,898 2,636 -
-
Tax Rate - - - - 84.99% 25.73% 19.49% -
Total Cost 25,236 22,810 11,672 11,664 22,311 22,429 25,628 -1.01%
-
Net Worth 56,880 61,725 66,377 68,147 68,076 69,729 69,257 -12.26%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 56,880 61,725 66,377 68,147 68,076 69,729 69,257 -12.26%
NOSH 42,002 41,990 42,011 42,066 41,764 42,005 41,974 0.04%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -87.60% -67.23% 0.00% 0.00% 0.32% 7.80% 9.33% -
ROE -20.72% -14.86% -6.67% -2.99% 0.10% 2.72% 3.81% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 32.03 32.48 27.78 27.73 53.59 57.92 67.34 -38.98%
EPS -28.06 -21.84 -10.54 -4.84 0.17 4.52 6.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3542 1.47 1.58 1.62 1.63 1.66 1.65 -12.30%
Adjusted Per Share Value based on latest NOSH - 42,066
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 2.45 2.49 2.13 2.13 4.08 4.44 5.15 -38.97%
EPS -2.15 -1.67 -0.81 -0.37 0.01 0.35 0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1037 0.1125 0.121 0.1242 0.1241 0.1271 0.1263 -12.28%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 1.02 1.00 1.30 1.66 1.70 1.13 1.07 -
P/RPS 3.18 3.08 4.68 5.99 3.17 1.95 1.59 58.53%
P/EPS -3.64 -4.58 -12.33 -34.30 1,000.00 25.00 17.04 -
EY -27.51 -21.84 -8.11 -2.92 0.10 4.00 5.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.68 0.82 1.02 1.04 0.68 0.65 9.98%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 29/11/02 27/08/02 29/05/02 05/04/02 27/11/01 29/08/01 -
Price 0.88 1.14 1.21 1.55 1.68 1.61 1.53 -
P/RPS 2.75 3.51 4.36 5.59 3.13 2.78 2.27 13.60%
P/EPS -3.14 -5.22 -11.48 -32.02 988.24 35.62 24.36 -
EY -31.88 -19.16 -8.71 -3.12 0.10 2.81 4.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.78 0.77 0.96 1.03 0.97 0.93 -21.19%

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