[HCK] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -65.19%
YoY- -216.59%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 31,064 29,007 38,094 32,983 42,922 42,664 34,682 -7.07%
PBT -5,182 -5,430 -1,404 -2,166 101 3,408 3,418 -
Tax 156 200 -725 -563 -1,980 -1,804 -1,610 -
NP -5,026 -5,230 -2,129 -2,729 -1,879 1,604 1,808 -
-
NP to SH -5,182 -5,250 -1,782 -2,382 -1,442 2,206 2,122 -
-
Tax Rate - - - - 1,960.40% 52.93% 47.10% -
Total Cost 36,090 34,237 40,223 35,712 44,801 41,060 32,874 6.41%
-
Net Worth 51,320 52,811 42,079 51,414 52,113 55,143 53,673 -2.94%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 51,320 52,811 42,079 51,414 52,113 55,143 53,673 -2.94%
NOSH 44,203 44,164 42,079 42,028 42,030 41,940 41,590 4.14%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -16.18% -18.03% -5.59% -8.27% -4.38% 3.76% 5.21% -
ROE -10.10% -9.94% -4.23% -4.63% -2.77% 4.00% 3.95% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 70.28 65.68 90.53 78.48 102.12 101.73 83.39 -10.76%
EPS -11.72 -11.89 -4.23 -5.67 -3.43 5.26 5.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.161 1.1958 1.00 1.2233 1.2399 1.3148 1.2905 -6.80%
Adjusted Per Share Value based on latest NOSH - 42,028
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 5.53 5.17 6.79 5.88 7.65 7.60 6.18 -7.13%
EPS -0.92 -0.94 -0.32 -0.42 -0.26 0.39 0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0914 0.0941 0.075 0.0916 0.0928 0.0982 0.0956 -2.94%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.62 1.65 1.27 0.90 0.58 0.37 0.44 -
P/RPS 2.31 2.51 1.40 1.15 0.57 0.36 0.53 166.58%
P/EPS -13.82 -13.88 -29.99 -15.88 -16.91 7.03 8.62 -
EY -7.24 -7.20 -3.33 -6.30 -5.92 14.22 11.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.38 1.27 0.74 0.47 0.28 0.34 156.68%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 28/08/13 31/05/13 27/02/13 29/11/12 30/08/12 28/05/12 -
Price 1.82 1.60 1.47 1.18 0.76 0.52 0.59 -
P/RPS 2.59 2.44 1.62 1.50 0.74 0.51 0.71 136.78%
P/EPS -15.52 -13.46 -34.71 -20.82 -22.15 9.89 11.56 -
EY -6.44 -7.43 -2.88 -4.80 -4.51 10.12 8.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.34 1.47 0.96 0.61 0.40 0.46 126.51%

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