[HCK] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
30-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 302.2%
YoY- 164.67%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 24,110 24,705 28,394 21,720 33,532 34,346 19,360 15.70%
PBT 3,152 3,157 3,956 3,012 -2,637 336 -2,022 -
Tax -647 -934 0 0 669 -501 -88 276.73%
NP 2,505 2,222 3,956 3,012 -1,968 -165 -2,110 -
-
NP to SH 2,504 1,006 3,660 3,492 -1,727 -181 -2,092 -
-
Tax Rate 20.53% 29.59% 0.00% 0.00% - 149.11% - -
Total Cost 21,605 22,482 24,438 18,708 35,500 34,511 21,470 0.41%
-
Net Worth 53,323 51,314 51,349 50,176 49,469 1,916 1,478 984.73%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 53,323 51,314 51,349 50,176 49,469 1,916 1,478 984.73%
NOSH 41,970 41,944 41,972 41,971 42,019 42,499 42,008 -0.06%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 10.39% 9.00% 13.93% 13.87% -5.87% -0.48% -10.90% -
ROE 4.70% 1.96% 7.13% 6.96% -3.49% -9.46% -141.48% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 57.45 58.90 67.65 51.75 79.80 80.82 46.09 15.77%
EPS 5.96 2.40 8.72 8.32 -4.11 -0.43 -4.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2705 1.2234 1.2234 1.1955 1.1773 0.0451 0.0352 985.05%
Adjusted Per Share Value based on latest NOSH - 41,971
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 4.40 4.50 5.18 3.96 6.11 6.26 3.53 15.77%
EPS 0.46 0.18 0.67 0.64 -0.31 -0.03 -0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0972 0.0936 0.0936 0.0915 0.0902 0.0035 0.0027 983.17%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.25 0.27 0.28 0.19 0.20 0.23 0.27 -
P/RPS 0.44 0.46 0.41 0.37 0.25 0.28 0.59 -17.71%
P/EPS 4.19 11.25 3.21 2.28 -4.87 -53.91 -5.42 -
EY 23.86 8.89 31.14 43.79 -20.55 -1.86 -18.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.22 0.23 0.16 0.17 5.10 7.67 -91.14%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 25/11/08 27/08/08 -
Price 0.35 0.32 0.23 0.38 0.13 0.42 0.33 -
P/RPS 0.61 0.54 0.34 0.73 0.16 0.52 0.72 -10.43%
P/EPS 5.87 13.33 2.64 4.57 -3.16 -98.44 -6.63 -
EY 17.05 7.50 37.91 21.89 -31.62 -1.02 -15.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.26 0.19 0.32 0.11 9.31 9.38 -90.31%

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