[HCK] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 3.96%
YoY- 2374.23%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 38,094 32,983 42,922 42,664 34,682 36,553 35,902 4.02%
PBT -1,404 -2,166 101 3,408 3,418 3,190 4,012 -
Tax -725 -563 -1,980 -1,804 -1,610 -1,560 -918 -14.54%
NP -2,129 -2,729 -1,879 1,604 1,808 1,630 3,094 -
-
NP to SH -1,782 -2,382 -1,442 2,206 2,122 2,043 3,133 -
-
Tax Rate - - 1,960.40% 52.93% 47.10% 48.90% 22.88% -
Total Cost 40,223 35,712 44,801 41,060 32,874 34,923 32,808 14.53%
-
Net Worth 42,079 51,414 52,113 55,143 53,673 54,940 54,994 -16.32%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 42,079 51,414 52,113 55,143 53,673 54,940 54,994 -16.32%
NOSH 42,079 42,028 42,030 41,940 41,590 42,148 42,025 0.08%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -5.59% -8.27% -4.38% 3.76% 5.21% 4.46% 8.62% -
ROE -4.23% -4.63% -2.77% 4.00% 3.95% 3.72% 5.70% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 90.53 78.48 102.12 101.73 83.39 86.72 85.43 3.93%
EPS -4.23 -5.67 -3.43 5.26 5.10 4.85 7.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.2233 1.2399 1.3148 1.2905 1.3035 1.3086 -16.40%
Adjusted Per Share Value based on latest NOSH - 41,940
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 6.97 6.04 7.86 7.81 6.35 6.69 6.57 4.01%
EPS -0.33 -0.44 -0.26 0.40 0.39 0.37 0.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.077 0.0941 0.0954 0.1009 0.0982 0.1006 0.1007 -16.36%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.27 0.90 0.58 0.37 0.44 0.35 0.27 -
P/RPS 1.40 1.15 0.57 0.36 0.53 0.40 0.32 167.25%
P/EPS -29.99 -15.88 -16.91 7.03 8.62 7.22 3.62 -
EY -3.33 -6.30 -5.92 14.22 11.60 13.85 27.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 0.74 0.47 0.28 0.34 0.27 0.21 231.57%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 27/02/13 29/11/12 30/08/12 28/05/12 28/02/12 30/11/11 -
Price 1.47 1.18 0.76 0.52 0.59 0.42 0.32 -
P/RPS 1.62 1.50 0.74 0.51 0.71 0.48 0.37 167.39%
P/EPS -34.71 -20.82 -22.15 9.89 11.56 8.66 4.29 -
EY -2.88 -4.80 -4.51 10.12 8.65 11.54 23.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 0.96 0.61 0.40 0.46 0.32 0.24 234.39%

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