[HCK] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -20.08%
YoY- 43.37%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 24,410 23,021 23,361 21,938 20,236 24,578 20,871 11.01%
PBT -1,605 -2,185 -1,660 -965 -782 -611 -1,104 28.36%
Tax -43 -43 1 -185 -174 -249 -249 -69.02%
NP -1,648 -2,228 -1,659 -1,150 -956 -860 -1,353 14.06%
-
NP to SH -1,620 -2,178 -1,631 -1,136 -946 -854 -1,352 12.82%
-
Tax Rate - - - - - - - -
Total Cost 26,058 25,249 25,020 23,088 21,192 25,438 22,224 11.20%
-
Net Worth 1,486 50,416 51,509 61,979 52,467 52,689 53,590 -90.85%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 1,486 50,416 51,509 61,979 52,467 52,689 53,590 -90.85%
NOSH 42,222 42,056 42,014 50,000 42,333 42,303 42,380 -0.24%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -6.75% -9.68% -7.10% -5.24% -4.72% -3.50% -6.48% -
ROE -109.00% -4.32% -3.17% -1.83% -1.80% -1.62% -2.52% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 57.81 54.74 55.60 43.88 47.80 58.10 49.25 11.28%
EPS -3.84 -5.18 -3.88 -2.27 -2.23 -2.02 -3.19 13.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0352 1.1988 1.226 1.2396 1.2394 1.2455 1.2645 -90.83%
Adjusted Per Share Value based on latest NOSH - 50,000
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 4.35 4.10 4.16 3.91 3.60 4.38 3.72 11.00%
EPS -0.29 -0.39 -0.29 -0.20 -0.17 -0.15 -0.24 13.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0026 0.0898 0.0918 0.1104 0.0935 0.0939 0.0955 -90.96%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.27 0.30 0.23 0.28 0.35 0.38 0.38 -
P/RPS 0.47 0.55 0.41 0.64 0.73 0.65 0.77 -28.06%
P/EPS -7.04 -5.79 -5.92 -12.32 -15.66 -18.82 -11.91 -29.58%
EY -14.21 -17.26 -16.88 -8.11 -6.38 -5.31 -8.40 42.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.67 0.25 0.19 0.23 0.28 0.31 0.30 769.57%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 30/05/08 29/02/08 26/11/07 29/08/07 28/05/07 28/02/07 -
Price 0.33 0.28 0.26 0.28 0.27 0.28 0.34 -
P/RPS 0.57 0.51 0.47 0.64 0.56 0.48 0.69 -11.96%
P/EPS -8.60 -5.41 -6.70 -12.32 -12.08 -13.87 -10.66 -13.34%
EY -11.63 -18.50 -14.93 -8.11 -8.28 -7.21 -9.38 15.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.38 0.23 0.21 0.23 0.22 0.22 0.27 967.00%

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