[HCK] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 56.4%
YoY- 77.23%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 16,413 19,943 19,398 19,783 18,459 15,245 14,059 10.84%
PBT -4,317 -5,581 -4,119 -4,358 -4,412 -7,826 -10,623 -45.04%
Tax 1,682 1,730 1,736 1,675 -1,742 -1,734 -1,748 -
NP -2,635 -3,851 -2,383 -2,683 -6,154 -9,560 -12,371 -64.23%
-
NP to SH -2,635 -3,851 -2,383 -2,683 -6,154 -9,560 -12,371 -64.23%
-
Tax Rate - - - - - - - -
Total Cost 19,048 23,794 21,781 22,466 24,613 24,805 26,430 -19.56%
-
Net Worth 53,986 52,069 52,163 52,918 55,898 57,074 55,816 -2.19%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 53,986 52,069 52,163 52,918 55,898 57,074 55,816 -2.19%
NOSH 41,999 42,093 41,894 41,978 42,073 42,053 41,992 0.01%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -16.05% -19.31% -12.28% -13.56% -33.34% -62.71% -87.99% -
ROE -4.88% -7.40% -4.57% -5.07% -11.01% -16.75% -22.16% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 39.08 47.38 46.30 47.13 43.87 36.25 33.48 10.82%
EPS -6.27 -9.15 -5.69 -6.39 -14.63 -22.73 -29.46 -64.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2854 1.237 1.2451 1.2606 1.3286 1.3572 1.3292 -2.20%
Adjusted Per Share Value based on latest NOSH - 41,978
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 2.99 3.64 3.54 3.61 3.37 2.78 2.56 10.87%
EPS -0.48 -0.70 -0.43 -0.49 -1.12 -1.74 -2.26 -64.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0984 0.0949 0.0951 0.0965 0.1019 0.1041 0.1018 -2.23%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.99 1.05 1.06 1.30 1.65 0.80 0.84 -
P/RPS 2.53 2.22 2.29 2.76 3.76 2.21 2.51 0.52%
P/EPS -15.78 -11.48 -18.64 -20.34 -11.28 -3.52 -2.85 211.99%
EY -6.34 -8.71 -5.37 -4.92 -8.86 -28.42 -35.07 -67.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.85 0.85 1.03 1.24 0.59 0.63 14.27%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 24/08/04 26/05/04 27/02/04 23/12/03 27/08/03 30/05/03 -
Price 0.89 0.88 1.02 1.26 1.32 1.75 0.84 -
P/RPS 2.28 1.86 2.20 2.67 3.01 4.83 2.51 -6.18%
P/EPS -14.19 -9.62 -17.93 -19.71 -9.02 -7.70 -2.85 190.72%
EY -7.05 -10.40 -5.58 -5.07 -11.08 -12.99 -35.07 -65.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.71 0.82 1.00 0.99 1.29 0.63 6.23%

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