[HCK] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
24-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -391.61%
YoY- -116.4%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 29,835 26,365 27,356 23,868 20,585 16,368 19,984 30.53%
PBT 14,043 -1,840 -1,616 -4,508 1,382 -5,185 -364 -
Tax -1,443 -189 -12 -168 -101 218 408 -
NP 12,600 -2,029 -1,628 -4,676 1,281 -4,966 44 4200.01%
-
NP to SH 5,592 -1,606 -1,062 -4,380 1,502 -4,766 288 618.51%
-
Tax Rate 10.28% - - - 7.31% - - -
Total Cost 17,235 28,394 28,984 28,544 19,304 21,334 19,940 -9.23%
-
Net Worth 141,121 131,663 130,247 132,872 23,848 98,104 101,907 24.16%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 141,121 131,663 130,247 132,872 23,848 98,104 101,907 24.16%
NOSH 421,171 421,171 84,234 84,234 84,234 55,426 55,384 285.28%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 42.23% -7.70% -5.95% -19.59% 6.22% -30.34% 0.22% -
ROE 3.96% -1.22% -0.82% -3.30% 6.30% -4.86% 0.28% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 9.73 8.41 43.69 37.36 36.25 29.53 36.08 -58.15%
EPS 1.33 -0.41 -1.50 -6.84 0.54 -1.72 0.36 138.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.42 2.08 2.08 0.42 1.77 1.84 -60.21%
Adjusted Per Share Value based on latest NOSH - 84,234
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 5.31 4.70 4.87 4.25 3.67 2.92 3.56 30.45%
EPS 1.00 -0.29 -0.19 -0.78 0.27 -0.85 0.05 632.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2514 0.2345 0.232 0.2367 0.0425 0.1747 0.1815 24.18%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.30 1.37 5.29 3.90 3.28 3.20 2.89 -
P/RPS 13.37 16.29 12.11 10.44 9.05 10.84 8.01 40.58%
P/EPS 71.32 -267.31 -311.92 -56.88 124.00 -37.21 555.77 -74.46%
EY 1.40 -0.37 -0.32 -1.76 0.81 -2.69 0.18 291.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.83 3.26 2.54 1.88 7.81 1.81 1.57 47.95%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 28/11/17 29/08/17 24/05/17 24/02/17 29/11/16 25/08/16 -
Price 1.23 1.32 1.24 5.40 3.35 3.13 3.10 -
P/RPS 12.65 15.69 2.84 14.45 9.24 10.60 8.59 29.34%
P/EPS 67.48 -257.55 -73.11 -78.76 126.64 -36.40 596.15 -76.50%
EY 1.48 -0.39 -1.37 -1.27 0.79 -2.75 0.17 321.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.67 3.14 0.60 2.60 7.98 1.77 1.68 36.07%

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