[HCK] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
24-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 10.79%
YoY- 75.73%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 1,266 19,746 14,577 8,433 4,110 15,871 11,867 -77.53%
PBT -1,301 90 947 -248 -304 -1,527 -1,222 4.26%
Tax 0 -938 -40 -21 -11 219 22 -
NP -1,301 -848 907 -269 -315 -1,308 -1,200 5.54%
-
NP to SH -1,301 -874 890 -281 -315 -1,308 -1,200 5.54%
-
Tax Rate - 1,042.22% 4.22% - - - - -
Total Cost 2,567 20,594 13,670 8,702 4,425 17,179 13,067 -66.23%
-
Net Worth 53,118 54,907 54,872 54,635 54,675 55,329 53,932 -1.00%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 53,118 54,907 54,872 54,635 54,675 55,329 53,932 -1.00%
NOSH 41,967 42,340 41,999 42,131 42,162 41,986 41,958 0.01%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -102.76% -4.29% 6.22% -3.19% -7.66% -8.24% -10.11% -
ROE -2.45% -1.59% 1.62% -0.51% -0.58% -2.36% -2.22% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 3.02 46.64 34.71 20.02 9.75 37.80 28.28 -77.52%
EPS -3.10 -2.08 2.12 -0.67 -0.74 -3.11 -2.86 5.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2657 1.2968 1.3065 1.2968 1.2968 1.3178 1.2854 -1.02%
Adjusted Per Share Value based on latest NOSH - 42,307
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 0.23 3.52 2.60 1.50 0.73 2.83 2.11 -77.21%
EPS -0.23 -0.16 0.16 -0.05 -0.06 -0.23 -0.21 6.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0946 0.0978 0.0977 0.0973 0.0974 0.0986 0.0961 -1.04%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.44 0.50 0.49 0.58 0.82 0.94 0.99 -
P/RPS 14.59 1.07 1.41 2.90 8.41 2.49 3.50 159.24%
P/EPS -14.19 -24.22 23.12 -86.96 -109.76 -30.17 -34.62 -44.85%
EY -7.05 -4.13 4.32 -1.15 -0.91 -3.31 -2.89 81.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.39 0.38 0.45 0.63 0.71 0.77 -40.91%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/05/06 01/03/06 30/11/05 24/08/05 25/05/05 28/02/05 29/11/04 -
Price 0.35 0.44 0.47 0.61 0.67 0.95 0.89 -
P/RPS 11.60 0.94 1.35 3.05 6.87 2.51 3.15 138.65%
P/EPS -11.29 -21.32 22.18 -91.46 -89.68 -30.49 -31.12 -49.16%
EY -8.86 -4.69 4.51 -1.09 -1.12 -3.28 -3.21 96.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.34 0.36 0.47 0.52 0.72 0.69 -45.21%

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