[HCK] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -570.21%
YoY- 60.43%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 5,169 6,144 4,323 4,110 3,998 4,078 4,651 7.27%
PBT -800 1,195 56 -304 -269 6 -370 66.97%
Tax 66 -19 -10 -11 222 -48 8 306.72%
NP -734 1,176 46 -315 -47 -42 -362 59.99%
-
NP to SH -743 1,171 37 -315 -47 -42 -362 61.29%
-
Tax Rate - 1.59% 17.86% - - 800.00% - -
Total Cost 5,903 4,968 4,277 4,425 4,045 4,120 5,013 11.47%
-
Net Worth 55,506 54,910 42,307 53,807 54,853 53,986 52,069 4.34%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 55,506 54,910 42,307 53,807 54,853 53,986 52,069 4.34%
NOSH 41,907 42,028 42,307 42,162 42,727 41,999 42,093 -0.29%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -14.20% 19.14% 1.06% -7.66% -1.18% -1.03% -7.78% -
ROE -1.34% 2.13% 0.09% -0.59% -0.09% -0.08% -0.70% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 12.33 14.62 10.22 9.75 9.36 9.71 11.05 7.55%
EPS -1.77 2.79 0.09 -0.74 -0.11 -0.10 -0.86 61.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3245 1.3065 1.00 1.2762 1.2838 1.2854 1.237 4.64%
Adjusted Per Share Value based on latest NOSH - 42,162
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 0.92 1.09 0.77 0.73 0.71 0.73 0.83 7.08%
EPS -0.13 0.21 0.01 -0.06 -0.01 -0.01 -0.06 67.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0989 0.0978 0.0754 0.0958 0.0977 0.0962 0.0927 4.39%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.50 0.49 0.58 0.82 0.94 0.99 1.05 -
P/RPS 4.05 3.35 5.68 8.41 10.05 10.20 9.50 -43.26%
P/EPS -28.20 17.59 663.20 -109.76 -854.55 -990.00 -122.09 -62.25%
EY -3.55 5.69 0.15 -0.91 -0.12 -0.10 -0.82 164.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.58 0.64 0.73 0.77 0.85 -41.44%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 01/03/06 30/11/05 24/08/05 25/05/05 28/02/05 29/11/04 24/08/04 -
Price 0.44 0.47 0.61 0.67 0.95 0.89 0.88 -
P/RPS 3.57 3.22 5.97 6.87 10.15 9.17 7.96 -41.32%
P/EPS -24.82 16.87 697.51 -89.68 -863.64 -890.00 -102.33 -61.00%
EY -4.03 5.93 0.14 -1.12 -0.12 -0.11 -0.98 156.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.36 0.61 0.52 0.74 0.69 0.71 -39.91%

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