[HCK] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -398.4%
YoY- -185.08%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 6,138 12,861 3,186 6,822 15,225 7,750 13,125 -39.77%
PBT -3,186 1,320 -1,774 -1,790 840 558 493 -
Tax 346 -513 324 43 -579 -351 -1,093 -
NP -2,840 807 -1,450 -1,747 261 207 -600 182.17%
-
NP to SH -2,906 850 -1,450 -1,677 562 183 -510 219.35%
-
Tax Rate - 38.86% - - 68.93% 62.90% 221.70% -
Total Cost 8,978 12,054 4,636 8,569 14,964 7,543 13,725 -24.66%
-
Net Worth 52,811 52,325 51,414 52,113 55,143 53,673 54,940 -2.60%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 52,811 52,325 51,414 52,113 55,143 53,673 54,940 -2.60%
NOSH 44,164 42,079 42,028 42,030 41,940 41,590 42,148 3.16%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -46.27% 6.27% -45.51% -25.61% 1.71% 2.67% -4.57% -
ROE -5.50% 1.62% -2.82% -3.22% 1.02% 0.34% -0.93% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 13.90 30.56 7.58 16.23 36.30 18.63 31.14 -41.62%
EPS -6.58 2.02 -3.45 -3.99 1.34 0.44 -1.21 209.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1958 1.2435 1.2233 1.2399 1.3148 1.2905 1.3035 -5.59%
Adjusted Per Share Value based on latest NOSH - 42,030
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 1.09 2.29 0.57 1.22 2.71 1.38 2.34 -39.93%
EPS -0.52 0.15 -0.26 -0.30 0.10 0.03 -0.09 222.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0941 0.0932 0.0916 0.0928 0.0982 0.0956 0.0979 -2.60%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.65 1.27 0.90 0.58 0.37 0.44 0.35 -
P/RPS 11.87 4.16 11.87 3.57 1.02 2.36 1.12 383.18%
P/EPS -25.08 62.87 -26.09 -14.54 27.61 100.00 -28.93 -9.08%
EY -3.99 1.59 -3.83 -6.88 3.62 1.00 -3.46 9.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.02 0.74 0.47 0.28 0.34 0.27 197.01%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 31/05/13 27/02/13 29/11/12 30/08/12 28/05/12 28/02/12 -
Price 1.60 1.47 1.18 0.76 0.52 0.59 0.42 -
P/RPS 11.51 4.81 15.57 4.68 1.43 3.17 1.35 317.88%
P/EPS -24.32 72.77 -34.20 -19.05 38.81 134.09 -34.71 -21.13%
EY -4.11 1.37 -2.92 -5.25 2.58 0.75 -2.88 26.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.18 0.96 0.61 0.40 0.46 0.32 160.02%

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