[HCK] YoY Annual (Unaudited) Result on 31-Dec-2003 [#4]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
YoY- 77.23%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 20,899 19,746 15,871 19,783 13,452 22,382 45,317 -12.09%
PBT -1,966 90 -1,527 -4,358 -10,029 473 10,405 -
Tax 732 -938 219 1,675 -1,755 -402 -1,599 -
NP -1,234 -848 -1,308 -2,683 -11,784 71 8,806 -
-
NP to SH -1,224 -874 -1,308 -2,683 -11,784 71 8,806 -
-
Tax Rate - 1,042.22% - - - 84.99% 15.37% -
Total Cost 22,133 20,594 17,179 22,466 25,236 22,311 36,511 -8.00%
-
Net Worth 53,058 54,907 55,520 53,067 56,880 68,076 36,682 6.34%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 53,058 54,907 55,520 53,067 56,880 68,076 36,682 6.34%
NOSH 41,956 42,340 42,131 41,997 42,002 41,764 22,097 11.27%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -5.90% -4.29% -8.24% -13.56% -87.60% 0.32% 19.43% -
ROE -2.31% -1.59% -2.36% -5.06% -20.72% 0.10% 24.01% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 49.81 46.64 37.67 47.11 32.03 53.59 205.07 -21.00%
EPS -2.91 -2.08 -3.11 -6.39 -28.06 0.17 39.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2646 1.2968 1.3178 1.2636 1.3542 1.63 1.66 -4.43%
Adjusted Per Share Value based on latest NOSH - 41,978
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 3.72 3.52 2.83 3.52 2.40 3.99 8.07 -12.10%
EPS -0.22 -0.16 -0.23 -0.48 -2.10 0.01 1.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0945 0.0978 0.0989 0.0945 0.1013 0.1213 0.0653 6.35%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.38 0.50 0.94 1.30 1.02 1.70 1.18 -
P/RPS 0.76 1.07 2.50 2.76 3.18 3.17 0.58 4.60%
P/EPS -13.03 -24.22 -30.28 -20.35 -3.64 1,000.00 2.96 -
EY -7.68 -4.13 -3.30 -4.91 -27.51 0.10 33.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.39 0.71 1.03 0.75 1.04 0.71 -13.36%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 01/03/06 24/08/05 27/02/04 28/02/03 05/04/02 28/02/01 -
Price 0.34 0.44 0.61 1.26 0.88 1.68 1.15 -
P/RPS 0.68 0.94 1.62 2.67 2.75 3.13 0.56 3.28%
P/EPS -11.65 -21.32 -19.65 -19.72 -3.14 988.24 2.89 -
EY -8.58 -4.69 -5.09 -5.07 -31.88 0.10 34.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.34 0.46 1.00 0.65 1.03 0.69 -14.47%

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