[HCK] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -657.33%
YoY- -9.14%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 20,871 21,585 20,579 16,902 19,746 18,575 16,509 16.86%
PBT -1,104 -1,844 -993 -850 147 678 -511 66.88%
Tax -249 -153 -28 37 26 182 153 -
NP -1,353 -1,997 -1,021 -813 173 860 -358 142.04%
-
NP to SH -1,352 -2,006 -1,035 -836 150 846 -367 137.96%
-
Tax Rate - - - - -17.69% -26.84% - -
Total Cost 22,224 23,582 21,600 17,715 19,573 17,715 16,867 20.12%
-
Net Worth 53,590 52,775 52,417 53,118 55,506 54,910 42,307 17.02%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 53,590 52,775 52,417 53,118 55,506 54,910 42,307 17.02%
NOSH 42,380 41,666 41,538 41,967 41,907 42,028 42,307 0.11%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -6.48% -9.25% -4.96% -4.81% 0.88% 4.63% -2.17% -
ROE -2.52% -3.80% -1.97% -1.57% 0.27% 1.54% -0.87% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 49.25 51.80 49.54 40.27 47.12 44.20 39.02 16.74%
EPS -3.19 -4.81 -2.49 -1.99 0.36 2.01 -0.87 137.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2645 1.2666 1.2619 1.2657 1.3245 1.3065 1.00 16.88%
Adjusted Per Share Value based on latest NOSH - 41,967
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 3.72 3.84 3.67 3.01 3.52 3.31 2.94 16.93%
EPS -0.24 -0.36 -0.18 -0.15 0.03 0.15 -0.07 126.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0955 0.094 0.0934 0.0946 0.0989 0.0978 0.0754 17.01%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.38 0.32 0.40 0.44 0.50 0.49 0.58 -
P/RPS 0.77 0.62 0.81 1.09 1.06 1.11 1.49 -35.52%
P/EPS -11.91 -6.65 -16.05 -22.09 139.69 24.34 -66.86 -68.24%
EY -8.40 -15.05 -6.23 -4.53 0.72 4.11 -1.50 214.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.25 0.32 0.35 0.38 0.38 0.58 -35.48%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 23/11/06 25/08/06 30/05/06 01/03/06 30/11/05 24/08/05 -
Price 0.34 0.39 0.37 0.35 0.44 0.47 0.61 -
P/RPS 0.69 0.75 0.75 0.87 0.93 1.06 1.56 -41.86%
P/EPS -10.66 -8.10 -14.85 -17.57 122.93 23.35 -70.32 -71.47%
EY -9.38 -12.34 -6.73 -5.69 0.81 4.28 -1.42 250.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.31 0.29 0.28 0.33 0.36 0.61 -41.83%

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