[HCK] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 236.16%
YoY- 364.48%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 52,445 37,170 37,998 51,444 32,982 39,729 45,950 9.18%
PBT 3,667 -4,544 -3,732 5,280 -2,281 -522 2,796 19.75%
Tax 309 -224 -334 -2,052 -562 -1,182 -1,860 -
NP 3,976 -4,768 -4,066 3,228 -2,843 -1,705 936 161.59%
-
NP to SH 4,226 -4,886 -4,112 3,400 -2,497 -1,244 1,490 99.98%
-
Tax Rate -8.43% - - 38.86% - - 66.52% -
Total Cost 48,469 41,938 42,064 48,216 35,825 41,434 45,014 5.03%
-
Net Worth 58,740 51,327 52,872 52,325 51,337 52,109 55,340 4.04%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 58,740 51,327 52,872 52,325 51,337 52,109 55,340 4.04%
NOSH 44,165 44,209 44,215 42,079 41,966 42,027 42,090 3.25%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 7.58% -12.83% -10.70% 6.27% -8.62% -4.29% 2.04% -
ROE 7.19% -9.52% -7.78% 6.50% -4.86% -2.39% 2.69% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 118.75 84.08 85.94 122.26 78.59 94.53 109.17 5.75%
EPS 9.54 -11.05 -9.30 8.08 -5.95 -2.96 3.54 93.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.161 1.1958 1.2435 1.2233 1.2399 1.3148 0.76%
Adjusted Per Share Value based on latest NOSH - 42,079
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 9.34 6.62 6.77 9.16 5.87 7.08 8.18 9.21%
EPS 0.75 -0.87 -0.73 0.61 -0.44 -0.22 0.27 97.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1046 0.0914 0.0942 0.0932 0.0914 0.0928 0.0986 4.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.87 1.62 1.65 1.27 0.90 0.58 0.37 -
P/RPS 1.57 1.93 1.92 1.04 1.15 0.61 0.34 176.52%
P/EPS 19.54 -14.66 -17.74 15.72 -15.13 -19.59 10.45 51.60%
EY 5.12 -6.82 -5.64 6.36 -6.61 -5.10 9.57 -34.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.40 1.38 1.02 0.74 0.47 0.28 192.92%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 28/08/13 31/05/13 27/02/13 29/11/12 30/08/12 -
Price 2.36 1.82 1.60 1.47 1.18 0.76 0.52 -
P/RPS 1.99 2.16 1.86 1.20 1.50 0.80 0.48 157.40%
P/EPS 24.66 -16.47 -17.20 18.19 -19.83 -25.68 14.69 41.11%
EY 4.05 -6.07 -5.81 5.50 -5.04 -3.89 6.81 -29.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.57 1.34 1.18 0.96 0.61 0.40 168.80%

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