[HCK] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 90.7%
YoY- -115.32%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 19,783 15,237 7,629 3,523 13,452 10,230 5,836 125.15%
PBT -4,358 -1,263 -5 -1,097 -10,029 -6,880 -2,208 57.15%
Tax 1,675 15 15 1 -1,755 2 2,208 -16.77%
NP -2,683 -1,248 10 -1,096 -11,784 -6,878 0 -
-
NP to SH -2,683 -1,248 10 -1,096 -11,784 -6,878 -2,214 13.62%
-
Tax Rate - - - - - - - -
Total Cost 22,466 16,485 7,619 4,619 25,236 17,108 5,836 145.02%
-
Net Worth 53,067 55,828 67,860 55,816 56,880 61,725 66,377 -13.82%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 53,067 55,828 67,860 55,816 56,880 61,725 66,377 -13.82%
NOSH 41,997 42,020 50,000 41,992 42,002 41,990 42,011 -0.02%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -13.56% -8.19% 0.13% -31.11% -87.60% -67.23% 0.00% -
ROE -5.06% -2.24% 0.01% -1.96% -20.72% -11.14% -3.34% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 47.11 36.26 15.26 8.39 32.03 24.36 13.89 125.23%
EPS -6.39 -2.97 0.02 -2.61 -28.06 -16.38 -5.27 13.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2636 1.3286 1.3572 1.3292 1.3542 1.47 1.58 -13.80%
Adjusted Per Share Value based on latest NOSH - 41,992
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 3.61 2.78 1.39 0.64 2.45 1.87 1.06 125.85%
EPS -0.49 -0.23 0.00 -0.20 -2.15 -1.25 -0.40 14.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0967 0.1018 0.1237 0.1018 0.1037 0.1125 0.121 -13.84%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.30 1.65 0.80 0.84 1.02 1.00 1.30 -
P/RPS 2.76 4.55 5.24 10.01 3.18 4.10 9.36 -55.59%
P/EPS -20.35 -55.56 4,000.00 -32.18 -3.64 -6.11 -24.67 -12.01%
EY -4.91 -1.80 0.03 -3.11 -27.51 -16.38 -4.05 13.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.24 0.59 0.63 0.75 0.68 0.82 16.36%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 23/12/03 27/08/03 30/05/03 28/02/03 29/11/02 27/08/02 -
Price 1.26 1.32 1.75 0.84 0.88 1.14 1.21 -
P/RPS 2.67 3.64 11.47 10.01 2.75 4.68 8.71 -54.43%
P/EPS -19.72 -44.44 8,750.00 -32.18 -3.14 -6.96 -22.96 -9.61%
EY -5.07 -2.25 0.01 -3.11 -31.88 -14.37 -4.36 10.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.99 1.29 0.63 0.65 0.78 0.77 18.97%

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