[HCK] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
27-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -135.81%
YoY- -112.33%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 14,059 13,452 14,366 14,086 16,848 22,382 26,967 -35.24%
PBT -10,623 -10,021 -8,330 -3,364 -489 473 3,898 -
Tax -1,748 -1,254 595 412 302 -402 -338 199.35%
NP -12,371 -11,275 -7,735 -2,952 -187 71 3,560 -
-
NP to SH -12,371 -11,784 -5,512 -729 2,036 2,803 3,560 -
-
Tax Rate - - - - - 84.99% 8.67% -
Total Cost 26,430 24,727 22,101 17,038 17,035 22,311 23,407 8.44%
-
Net Worth 55,816 59,893 61,766 66,352 68,147 68,510 79,015 -20.69%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - 2,097 -
Div Payout % - - - - - - 58.93% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 55,816 59,893 61,766 66,352 68,147 68,510 79,015 -20.69%
NOSH 41,992 41,954 42,018 41,995 42,066 42,030 47,600 -8.02%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -87.99% -83.82% -53.84% -20.96% -1.11% 0.32% 13.20% -
ROE -22.16% -19.67% -8.92% -1.10% 2.99% 4.09% 4.51% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 33.48 32.06 34.19 33.54 40.05 53.25 56.65 -29.59%
EPS -29.46 -28.09 -13.12 -1.74 4.84 6.67 7.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.41 -
NAPS 1.3292 1.4276 1.47 1.58 1.62 1.63 1.66 -13.78%
Adjusted Per Share Value based on latest NOSH - 41,995
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 2.56 2.45 2.62 2.57 3.07 4.08 4.92 -35.33%
EPS -2.26 -2.15 -1.00 -0.13 0.37 0.51 0.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.38 -
NAPS 0.1018 0.1092 0.1126 0.121 0.1242 0.1249 0.1441 -20.69%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 0.84 1.02 1.00 1.30 1.66 1.70 1.13 -
P/RPS 2.51 3.18 2.92 3.88 4.14 3.19 1.99 16.75%
P/EPS -2.85 -3.63 -7.62 -74.89 34.30 25.49 15.11 -
EY -35.07 -27.54 -13.12 -1.34 2.92 3.92 6.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.90 -
P/NAPS 0.63 0.71 0.68 0.82 1.02 1.04 0.68 -4.96%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 28/02/03 29/11/02 27/08/02 29/05/02 05/04/02 27/11/01 -
Price 0.84 0.88 1.14 1.21 1.55 1.68 1.61 -
P/RPS 2.51 2.74 3.33 3.61 3.87 3.15 2.84 -7.91%
P/EPS -2.85 -3.13 -8.69 -69.70 32.02 25.19 21.53 -
EY -35.07 -31.92 -11.51 -1.43 3.12 3.97 4.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.74 -
P/NAPS 0.63 0.62 0.78 0.77 0.96 1.03 0.97 -25.02%

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