[HCK] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 131.65%
YoY- 170.93%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 22,877 24,184 26,301 38,049 34,329 33,532 31,638 -19.45%
PBT 1,828 3,076 -521 352 -551 -2,637 -503 -
Tax -622 -512 344 713 713 669 -220 100.07%
NP 1,206 2,564 -177 1,065 162 -1,968 -723 -
-
NP to SH 1,039 2,534 121 1,149 496 -1,727 -720 -
-
Tax Rate 34.03% 16.64% - -202.56% - - - -
Total Cost 21,671 21,620 26,478 36,984 34,167 35,500 32,361 -23.47%
-
Net Worth 52,735 52,981 51,557 51,350 50,176 49,421 1,891 821.47%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 52,735 52,981 51,557 51,350 50,176 49,421 1,891 821.47%
NOSH 42,000 41,938 42,142 41,973 41,971 41,978 41,935 0.10%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 5.27% 10.60% -0.67% 2.80% 0.47% -5.87% -2.29% -
ROE 1.97% 4.78% 0.23% 2.24% 0.99% -3.49% -38.07% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 54.47 57.67 62.41 90.65 81.79 79.88 75.44 -19.53%
EPS 2.47 6.04 0.29 2.74 1.18 -4.11 -1.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2556 1.2633 1.2234 1.2234 1.1955 1.1773 0.0451 820.44%
Adjusted Per Share Value based on latest NOSH - 41,973
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 4.07 4.31 4.68 6.78 6.11 5.97 5.64 -19.56%
EPS 0.19 0.45 0.02 0.20 0.09 -0.31 -0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0939 0.0944 0.0918 0.0915 0.0894 0.088 0.0034 815.52%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.30 0.25 0.27 0.28 0.19 0.20 0.23 -
P/RPS 0.55 0.43 0.43 0.31 0.23 0.25 0.30 49.84%
P/EPS 12.13 4.14 94.04 10.23 16.08 -4.86 -13.40 -
EY 8.25 24.17 1.06 9.78 6.22 -20.57 -7.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.20 0.22 0.23 0.16 0.17 5.10 -86.98%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 25/11/08 -
Price 0.26 0.35 0.32 0.23 0.38 0.13 0.42 -
P/RPS 0.48 0.61 0.51 0.25 0.46 0.16 0.56 -9.77%
P/EPS 10.51 5.79 111.45 8.40 32.16 -3.16 -24.46 -
EY 9.51 17.26 0.90 11.90 3.11 -31.65 -4.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.28 0.26 0.19 0.32 0.11 9.31 -92.03%

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