[HCK] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 522.3%
YoY- 174.17%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 34,346 23,310 21,888 19,436 15,822 20,316 13,640 16.62%
PBT 336 -1,206 -1,392 1,262 -1,629 -1,684 -9,173 -
Tax -501 -206 -292 -53 29 20 2 -
NP -165 -1,413 -1,684 1,209 -1,600 -1,664 -9,170 -48.77%
-
NP to SH -181 -1,396 -1,684 1,186 -1,600 -1,664 -9,170 -47.98%
-
Tax Rate 149.11% - - 4.20% - - - -
Total Cost 34,511 24,723 23,572 18,226 17,422 21,980 22,810 7.13%
-
Net Worth 1,916 52,122 53,146 54,872 53,932 55,828 61,725 -43.91%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 1,916 52,122 53,146 54,872 53,932 55,828 61,725 -43.91%
NOSH 42,499 42,048 41,960 41,999 41,958 42,020 41,990 0.20%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin -0.48% -6.06% -7.69% 6.22% -10.11% -8.19% -67.23% -
ROE -9.46% -2.68% -3.17% 2.16% -2.97% -2.98% -14.86% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 80.82 55.44 52.16 46.28 37.71 48.35 32.48 16.39%
EPS -0.43 -3.32 -4.01 2.83 -3.81 -3.96 -21.84 -48.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0451 1.2396 1.2666 1.3065 1.2854 1.3286 1.47 -44.01%
Adjusted Per Share Value based on latest NOSH - 42,028
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 6.26 4.25 3.99 3.54 2.88 3.70 2.49 16.59%
EPS -0.03 -0.25 -0.31 0.22 -0.29 -0.30 -1.67 -48.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0035 0.095 0.0969 0.10 0.0983 0.1018 0.1125 -43.88%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.23 0.28 0.32 0.49 0.99 1.65 1.00 -
P/RPS 0.28 0.51 0.61 1.06 2.63 3.41 3.08 -32.92%
P/EPS -53.91 -8.43 -7.97 17.34 -25.96 -41.67 -4.58 50.76%
EY -1.86 -11.86 -12.54 5.77 -3.85 -2.40 -21.84 -33.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.10 0.23 0.25 0.38 0.77 1.24 0.68 39.86%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 25/11/08 26/11/07 23/11/06 30/11/05 29/11/04 23/12/03 29/11/02 -
Price 0.42 0.28 0.39 0.47 0.89 1.32 1.14 -
P/RPS 0.52 0.51 0.75 1.02 2.36 2.73 3.51 -27.23%
P/EPS -98.44 -8.43 -9.72 16.63 -23.34 -33.33 -5.22 63.07%
EY -1.02 -11.86 -10.29 6.01 -4.28 -3.00 -19.16 -38.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.31 0.23 0.31 0.36 0.69 0.99 0.78 51.11%

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