[HCK] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -91.04%
YoY- 75.96%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 32,982 29,797 22,975 7,750 36,553 23,428 16,864 56.07%
PBT -2,281 -392 1,398 558 3,189 2,695 1,180 -
Tax -562 -887 -930 -351 -1,560 -466 -686 -12.39%
NP -2,843 -1,279 468 207 1,629 2,229 494 -
-
NP to SH -2,497 -933 745 183 2,042 2,552 582 -
-
Tax Rate - - 66.52% 62.90% 48.92% 17.29% 58.14% -
Total Cost 35,825 31,076 22,507 7,543 34,924 21,199 16,370 68.16%
-
Net Worth 51,337 52,109 55,340 53,673 54,791 54,926 53,125 -2.24%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 51,337 52,109 55,340 53,673 54,791 54,926 53,125 -2.24%
NOSH 41,966 42,027 42,090 41,590 42,037 41,973 41,870 0.15%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -8.62% -4.29% 2.04% 2.67% 4.46% 9.51% 2.93% -
ROE -4.86% -1.79% 1.35% 0.34% 3.73% 4.65% 1.10% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 78.59 70.90 54.58 18.63 86.95 55.82 40.28 55.82%
EPS -5.95 -2.22 1.77 0.44 4.86 6.08 1.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2233 1.2399 1.3148 1.2905 1.3034 1.3086 1.2688 -2.39%
Adjusted Per Share Value based on latest NOSH - 41,590
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 5.87 5.31 4.09 1.38 6.51 4.17 3.00 56.12%
EPS -0.44 -0.17 0.13 0.03 0.36 0.45 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0914 0.0928 0.0986 0.0956 0.0976 0.0978 0.0946 -2.25%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.90 0.58 0.37 0.44 0.35 0.27 0.35 -
P/RPS 1.15 0.82 0.68 2.36 0.40 0.48 0.87 20.34%
P/EPS -15.13 -26.13 20.90 100.00 7.21 4.44 25.18 -
EY -6.61 -3.83 4.78 1.00 13.88 22.52 3.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.47 0.28 0.34 0.27 0.21 0.28 90.59%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 29/11/12 30/08/12 28/05/12 28/02/12 30/11/11 29/08/11 -
Price 1.18 0.76 0.52 0.59 0.42 0.32 0.31 -
P/RPS 1.50 1.07 0.95 3.17 0.48 0.57 0.77 55.66%
P/EPS -19.83 -34.23 29.38 134.09 8.65 5.26 22.30 -
EY -5.04 -2.92 3.40 0.75 11.57 19.00 4.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.61 0.40 0.46 0.32 0.24 0.24 150.92%

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