[HCK] QoQ TTM Result on 31-Mar-2010 [#1]

Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -59.0%
YoY- 109.48%
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 28,856 22,037 21,248 22,877 24,184 26,301 38,049 -16.79%
PBT -130 -737 839 1,828 3,076 -521 352 -
Tax -739 -99 -726 -622 -512 344 713 -
NP -869 -836 113 1,206 2,564 -177 1,065 -
-
NP to SH -1,216 -974 167 1,039 2,534 121 1,149 -
-
Tax Rate - - 86.53% 34.03% 16.64% - -202.56% -
Total Cost 29,725 22,873 21,135 21,671 21,620 26,478 36,984 -13.52%
-
Net Worth 42,015 51,111 41,627 52,735 52,981 51,557 51,350 -12.48%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 42,015 51,111 41,627 52,735 52,981 51,557 51,350 -12.48%
NOSH 42,015 41,966 41,627 42,000 41,938 42,142 41,973 0.06%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -3.01% -3.79% 0.53% 5.27% 10.60% -0.67% 2.80% -
ROE -2.89% -1.91% 0.40% 1.97% 4.78% 0.23% 2.24% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 68.68 52.51 51.04 54.47 57.67 62.41 90.65 -16.85%
EPS -2.89 -2.32 0.40 2.47 6.04 0.29 2.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.2179 1.00 1.2556 1.2633 1.2234 1.2234 -12.54%
Adjusted Per Share Value based on latest NOSH - 42,000
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 5.28 4.03 3.89 4.19 4.43 4.81 6.97 -16.85%
EPS -0.22 -0.18 0.03 0.19 0.46 0.02 0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0769 0.0936 0.0762 0.0965 0.097 0.0944 0.094 -12.49%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.26 0.35 0.19 0.30 0.25 0.27 0.28 -
P/RPS 0.38 0.67 0.37 0.55 0.43 0.43 0.31 14.49%
P/EPS -8.98 -15.08 47.36 12.13 4.14 94.04 10.23 -
EY -11.13 -6.63 2.11 8.25 24.17 1.06 9.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.29 0.19 0.24 0.20 0.22 0.23 8.49%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 01/03/11 24/11/10 27/08/10 31/05/10 25/02/10 30/11/09 28/08/09 -
Price 0.37 0.34 0.35 0.26 0.35 0.32 0.23 -
P/RPS 0.54 0.65 0.69 0.48 0.61 0.51 0.25 66.86%
P/EPS -12.78 -14.65 87.24 10.51 5.79 111.45 8.40 -
EY -7.82 -6.83 1.15 9.51 17.26 0.90 11.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.28 0.35 0.21 0.28 0.26 0.19 55.75%

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