[HCK] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 25.19%
YoY- -183.98%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 52,445 31,064 29,007 38,094 32,983 42,922 42,664 14.70%
PBT 3,667 -5,182 -5,430 -1,404 -2,166 101 3,408 4.99%
Tax 309 156 200 -725 -563 -1,980 -1,804 -
NP 3,976 -5,026 -5,230 -2,129 -2,729 -1,879 1,604 82.85%
-
NP to SH 4,159 -5,182 -5,250 -1,782 -2,382 -1,442 2,206 52.43%
-
Tax Rate -8.43% - - - - 1,960.40% 52.93% -
Total Cost 48,469 36,090 34,237 40,223 35,712 44,801 41,060 11.66%
-
Net Worth 44,190 51,320 52,811 42,079 51,414 52,113 55,143 -13.68%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 44,190 51,320 52,811 42,079 51,414 52,113 55,143 -13.68%
NOSH 44,190 44,203 44,164 42,079 42,028 42,030 41,940 3.53%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 7.58% -16.18% -18.03% -5.59% -8.27% -4.38% 3.76% -
ROE 9.41% -10.10% -9.94% -4.23% -4.63% -2.77% 4.00% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 118.68 70.28 65.68 90.53 78.48 102.12 101.73 10.78%
EPS 9.41 -11.72 -11.89 -4.23 -5.67 -3.43 5.26 47.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.161 1.1958 1.00 1.2233 1.2399 1.3148 -16.63%
Adjusted Per Share Value based on latest NOSH - 42,079
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 9.34 5.53 5.17 6.79 5.88 7.65 7.60 14.69%
EPS 0.74 -0.92 -0.94 -0.32 -0.42 -0.26 0.39 53.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0787 0.0914 0.0941 0.075 0.0916 0.0928 0.0982 -13.68%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.87 1.62 1.65 1.27 0.90 0.58 0.37 -
P/RPS 1.58 2.31 2.51 1.40 1.15 0.57 0.36 167.34%
P/EPS 19.87 -13.82 -13.88 -29.99 -15.88 -16.91 7.03 99.52%
EY 5.03 -7.24 -7.20 -3.33 -6.30 -5.92 14.22 -49.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 1.40 1.38 1.27 0.74 0.47 0.28 253.41%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 28/08/13 31/05/13 27/02/13 29/11/12 30/08/12 -
Price 2.36 1.82 1.60 1.47 1.18 0.76 0.52 -
P/RPS 1.99 2.59 2.44 1.62 1.50 0.74 0.51 147.23%
P/EPS 25.08 -15.52 -13.46 -34.71 -20.82 -22.15 9.89 85.64%
EY 3.99 -6.44 -7.43 -2.88 -4.80 -4.51 10.12 -46.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.36 1.57 1.34 1.47 0.96 0.61 0.40 225.45%

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