[HCK] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
23-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 35.63%
YoY- -11.65%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 19,943 19,398 19,783 18,459 15,245 14,059 13,452 30.04%
PBT -5,581 -4,119 -4,358 -4,412 -7,826 -10,623 -10,021 -32.33%
Tax 1,730 1,736 1,675 -1,742 -1,734 -1,748 -1,254 -
NP -3,851 -2,383 -2,683 -6,154 -9,560 -12,371 -11,275 -51.16%
-
NP to SH -3,851 -2,383 -2,683 -6,154 -9,560 -12,371 -11,784 -52.58%
-
Tax Rate - - - - - - - -
Total Cost 23,794 21,781 22,466 24,613 24,805 26,430 24,727 -2.53%
-
Net Worth 52,069 52,163 52,918 55,898 57,074 55,816 59,893 -8.91%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 52,069 52,163 52,918 55,898 57,074 55,816 59,893 -8.91%
NOSH 42,093 41,894 41,978 42,073 42,053 41,992 41,954 0.22%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -19.31% -12.28% -13.56% -33.34% -62.71% -87.99% -83.82% -
ROE -7.40% -4.57% -5.07% -11.01% -16.75% -22.16% -19.67% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 47.38 46.30 47.13 43.87 36.25 33.48 32.06 29.77%
EPS -9.15 -5.69 -6.39 -14.63 -22.73 -29.46 -28.09 -52.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.237 1.2451 1.2606 1.3286 1.3572 1.3292 1.4276 -9.11%
Adjusted Per Share Value based on latest NOSH - 42,073
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 3.57 3.47 3.54 3.31 2.73 2.52 2.41 29.97%
EPS -0.69 -0.43 -0.48 -1.10 -1.71 -2.22 -2.11 -52.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0933 0.0934 0.0948 0.1001 0.1022 0.10 0.1073 -8.90%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.05 1.06 1.30 1.65 0.80 0.84 1.02 -
P/RPS 2.22 2.29 2.76 3.76 2.21 2.51 3.18 -21.32%
P/EPS -11.48 -18.64 -20.34 -11.28 -3.52 -2.85 -3.63 115.60%
EY -8.71 -5.37 -4.92 -8.86 -28.42 -35.07 -27.54 -53.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.85 1.03 1.24 0.59 0.63 0.71 12.75%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 24/08/04 26/05/04 27/02/04 23/12/03 27/08/03 30/05/03 28/02/03 -
Price 0.88 1.02 1.26 1.32 1.75 0.84 0.88 -
P/RPS 1.86 2.20 2.67 3.01 4.83 2.51 2.74 -22.77%
P/EPS -9.62 -17.93 -19.71 -9.02 -7.70 -2.85 -3.13 111.53%
EY -10.40 -5.58 -5.07 -11.08 -12.99 -35.07 -31.92 -52.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.82 1.00 0.99 1.29 0.63 0.62 9.46%

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