[HCK] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
20-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 71.74%
YoY- 115.25%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 27,492 27,356 19,984 32,490 14,128 37,998 45,950 -8.20%
PBT -4,168 -1,616 -364 10,104 -210 -3,732 2,796 -
Tax 0 -12 408 -718 3,786 -334 -1,860 -
NP -4,168 -1,628 44 9,386 3,576 -4,066 936 -
-
NP to SH -3,152 -1,062 288 8,752 4,066 -4,112 1,490 -
-
Tax Rate - - - 7.11% - - 66.52% -
Total Cost 31,660 28,984 19,940 23,104 10,552 42,064 45,014 -5.69%
-
Net Worth 189,529 130,247 101,907 88,238 46,174 52,872 55,340 22.76%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 189,529 130,247 101,907 88,238 46,174 52,872 55,340 22.76%
NOSH 421,227 84,234 55,384 51,301 46,174 44,215 42,090 46.77%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -15.16% -5.95% 0.22% 28.89% 25.31% -10.70% 2.04% -
ROE -1.66% -0.82% 0.28% 9.92% 8.81% -7.78% 2.69% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 6.53 43.69 36.08 63.33 30.60 85.94 109.17 -37.44%
EPS -0.74 -1.50 0.36 17.06 8.80 -9.30 3.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 2.08 1.84 1.72 1.00 1.1958 1.3148 -16.35%
Adjusted Per Share Value based on latest NOSH - 51,272
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 4.90 4.87 3.56 5.79 2.52 6.77 8.18 -8.18%
EPS -0.56 -0.19 0.05 1.56 0.72 -0.73 0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3376 0.232 0.1815 0.1572 0.0822 0.0942 0.0986 22.75%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.21 5.29 2.89 3.16 3.49 1.65 0.37 -
P/RPS 18.54 12.11 8.01 4.99 11.41 1.92 0.34 94.67%
P/EPS -161.68 -311.92 555.77 18.52 39.63 -17.74 10.45 -
EY -0.62 -0.32 0.18 5.40 2.52 -5.64 9.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.69 2.54 1.57 1.84 3.49 1.38 0.28 45.77%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 29/08/17 25/08/16 20/08/15 20/08/14 28/08/13 30/08/12 -
Price 1.29 1.24 3.10 3.00 3.53 1.60 0.52 -
P/RPS 19.76 2.84 8.59 4.74 11.54 1.86 0.48 85.76%
P/EPS -172.37 -73.11 596.15 17.58 40.09 -17.20 14.69 -
EY -0.58 -1.37 0.17 5.69 2.49 -5.81 6.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.87 0.60 1.68 1.74 3.53 1.34 0.40 38.85%

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