[HCK] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
23-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -8420.0%
YoY- 81.86%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 21,888 19,436 15,822 20,316 13,640 24,328 36,596 -8.20%
PBT -1,392 1,262 -1,629 -1,684 -9,173 2,557 8,423 -
Tax -292 -53 29 20 2 -658 -1,755 -25.82%
NP -1,684 1,209 -1,600 -1,664 -9,170 1,898 6,668 -
-
NP to SH -1,684 1,186 -1,600 -1,664 -9,170 1,898 6,668 -
-
Tax Rate - 4.20% - - - 25.73% 20.84% -
Total Cost 23,572 18,226 17,422 21,980 22,810 22,429 29,928 -3.89%
-
Net Worth 53,146 54,872 53,932 55,828 61,725 69,729 67,183 -3.82%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 53,146 54,872 53,932 55,828 61,725 69,729 67,183 -3.82%
NOSH 41,960 41,999 41,958 42,020 41,990 42,005 41,989 -0.01%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -7.69% 6.22% -10.11% -8.19% -67.23% 7.80% 18.22% -
ROE -3.17% 2.16% -2.97% -2.98% -14.86% 2.72% 9.93% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 52.16 46.28 37.71 48.35 32.48 57.92 87.15 -8.19%
EPS -4.01 2.83 -3.81 -3.96 -21.84 4.52 15.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2666 1.3065 1.2854 1.3286 1.47 1.66 1.60 -3.81%
Adjusted Per Share Value based on latest NOSH - 42,073
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 3.92 3.48 2.83 3.64 2.44 4.36 6.55 -8.19%
EPS -0.30 0.21 -0.29 -0.30 -1.64 0.34 1.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0952 0.0983 0.0966 0.10 0.1106 0.1249 0.1203 -3.82%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 0.32 0.49 0.99 1.65 1.00 1.13 1.72 -
P/RPS 0.61 1.06 2.63 3.41 3.08 1.95 1.97 -17.74%
P/EPS -7.97 17.34 -25.96 -41.67 -4.58 25.00 10.83 -
EY -12.54 5.77 -3.85 -2.40 -21.84 4.00 9.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.38 0.77 1.24 0.68 0.68 1.08 -21.63%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 23/11/06 30/11/05 29/11/04 23/12/03 29/11/02 27/11/01 24/11/00 -
Price 0.39 0.47 0.89 1.32 1.14 1.61 1.58 -
P/RPS 0.75 1.02 2.36 2.73 3.51 2.78 1.81 -13.65%
P/EPS -9.72 16.63 -23.34 -33.33 -5.22 35.62 9.95 -
EY -10.29 6.01 -4.28 -3.00 -19.16 2.81 10.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.36 0.69 0.99 0.78 0.97 0.99 -17.58%

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