[HCK] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 312.34%
YoY- 256.55%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 15,225 7,750 13,125 6,564 7,243 9,621 12,474 14.22%
PBT 840 558 493 1,517 850 330 1,315 -25.84%
Tax -579 -351 -1,093 219 -385 -301 -451 18.14%
NP 261 207 -600 1,736 465 29 864 -55.01%
-
NP to SH 562 183 -510 1,971 478 104 580 -2.08%
-
Tax Rate 68.93% 62.90% 221.70% -14.44% 45.29% 91.21% 34.30% -
Total Cost 14,964 7,543 13,725 4,828 6,778 9,592 11,610 18.45%
-
Net Worth 55,143 53,673 54,940 54,994 53,200 52,361 42,015 19.89%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 55,143 53,673 54,940 54,994 53,200 52,361 42,015 19.89%
NOSH 41,940 41,590 42,148 42,025 41,929 41,600 42,015 -0.11%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 1.71% 2.67% -4.57% 26.45% 6.42% 0.30% 6.93% -
ROE 1.02% 0.34% -0.93% 3.58% 0.90% 0.20% 1.38% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 36.30 18.63 31.14 15.62 17.27 23.13 29.69 14.35%
EPS 1.34 0.44 -1.21 4.69 1.14 0.25 1.38 -1.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3148 1.2905 1.3035 1.3086 1.2688 1.2587 1.00 20.03%
Adjusted Per Share Value based on latest NOSH - 42,025
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 2.71 1.38 2.34 1.17 1.29 1.71 2.22 14.23%
EPS 0.10 0.03 -0.09 0.35 0.09 0.02 0.10 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0982 0.0956 0.0979 0.098 0.0948 0.0933 0.0748 19.91%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.37 0.44 0.35 0.27 0.35 0.45 0.26 -
P/RPS 1.02 2.36 1.12 1.73 2.03 1.95 0.88 10.35%
P/EPS 27.61 100.00 -28.93 5.76 30.70 180.00 18.83 29.09%
EY 3.62 1.00 -3.46 17.37 3.26 0.56 5.31 -22.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.34 0.27 0.21 0.28 0.36 0.26 5.06%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 28/05/12 28/02/12 30/11/11 29/08/11 31/05/11 01/03/11 -
Price 0.52 0.59 0.42 0.32 0.31 0.32 0.37 -
P/RPS 1.43 3.17 1.35 2.05 1.79 1.38 1.25 9.39%
P/EPS 38.81 134.09 -34.71 6.82 27.19 128.00 26.80 28.02%
EY 2.58 0.75 -2.88 14.66 3.68 0.78 3.73 -21.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.46 0.32 0.24 0.24 0.25 0.37 5.33%

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