[HCK] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 32.6%
YoY- -1001.33%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 21,938 20,236 24,578 20,871 21,585 20,579 16,902 18.96%
PBT -965 -782 -611 -1,104 -1,844 -993 -850 8.81%
Tax -185 -174 -249 -249 -153 -28 37 -
NP -1,150 -956 -860 -1,353 -1,997 -1,021 -813 25.98%
-
NP to SH -1,136 -946 -854 -1,352 -2,006 -1,035 -836 22.65%
-
Tax Rate - - - - - - - -
Total Cost 23,088 21,192 25,438 22,224 23,582 21,600 17,715 19.29%
-
Net Worth 61,979 52,467 52,689 53,590 52,775 52,417 53,118 10.82%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 61,979 52,467 52,689 53,590 52,775 52,417 53,118 10.82%
NOSH 50,000 42,333 42,303 42,380 41,666 41,538 41,967 12.37%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -5.24% -4.72% -3.50% -6.48% -9.25% -4.96% -4.81% -
ROE -1.83% -1.80% -1.62% -2.52% -3.80% -1.97% -1.57% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 43.88 47.80 58.10 49.25 51.80 49.54 40.27 5.88%
EPS -2.27 -2.23 -2.02 -3.19 -4.81 -2.49 -1.99 9.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2396 1.2394 1.2455 1.2645 1.2666 1.2619 1.2657 -1.37%
Adjusted Per Share Value based on latest NOSH - 42,380
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 3.91 3.60 4.38 3.72 3.84 3.67 3.01 19.03%
EPS -0.20 -0.17 -0.15 -0.24 -0.36 -0.18 -0.15 21.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1104 0.0935 0.0939 0.0955 0.094 0.0934 0.0946 10.83%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.28 0.35 0.38 0.38 0.32 0.40 0.44 -
P/RPS 0.64 0.73 0.65 0.77 0.62 0.81 1.09 -29.85%
P/EPS -12.32 -15.66 -18.82 -11.91 -6.65 -16.05 -22.09 -32.22%
EY -8.11 -6.38 -5.31 -8.40 -15.05 -6.23 -4.53 47.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.28 0.31 0.30 0.25 0.32 0.35 -24.39%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 29/08/07 28/05/07 28/02/07 23/11/06 25/08/06 30/05/06 -
Price 0.28 0.27 0.28 0.34 0.39 0.37 0.35 -
P/RPS 0.64 0.56 0.48 0.69 0.75 0.75 0.87 -18.49%
P/EPS -12.32 -12.08 -13.87 -10.66 -8.10 -14.85 -17.57 -21.05%
EY -8.11 -8.28 -7.21 -9.38 -12.34 -6.73 -5.69 26.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.22 0.22 0.27 0.31 0.29 0.28 -12.28%

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