[HCK] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 100.91%
YoY- 100.45%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 9,266 8,433 7,789 7,629 5,836 14,132 24,556 -14.98%
PBT -1,388 -248 -1,228 -5 -2,208 1,637 5,689 -
Tax -75 -21 70 15 2,208 -319 -1,232 -37.26%
NP -1,463 -269 -1,158 10 0 1,318 4,457 -
-
NP to SH -1,463 -281 -1,158 10 -2,214 1,318 4,457 -
-
Tax Rate - - - - - 19.49% 21.66% -
Total Cost 10,729 8,702 8,947 7,619 5,836 12,814 20,099 -9.92%
-
Net Worth 53,050 54,635 51,900 67,860 66,377 69,257 52,454 0.18%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 53,050 54,635 51,900 67,860 66,377 69,257 52,454 0.18%
NOSH 42,040 42,131 41,956 50,000 42,011 41,974 32,990 4.12%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -15.79% -3.19% -14.87% 0.13% 0.00% 9.33% 18.15% -
ROE -2.76% -0.51% -2.23% 0.01% -3.34% 1.90% 8.50% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 22.04 20.02 18.56 15.26 13.89 33.67 74.43 -18.35%
EPS -3.48 -0.67 -2.76 0.02 -5.27 3.14 13.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2619 1.2968 1.237 1.3572 1.58 1.65 1.59 -3.77%
Adjusted Per Share Value based on latest NOSH - 42,053
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 1.66 1.51 1.40 1.37 1.05 2.53 4.40 -14.98%
EPS -0.26 -0.05 -0.21 0.00 -0.40 0.24 0.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.095 0.0979 0.093 0.1215 0.1189 0.124 0.0939 0.19%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 - -
Price 0.40 0.58 1.05 0.80 1.30 1.07 0.00 -
P/RPS 1.81 2.90 5.66 5.24 9.36 3.18 0.00 -
P/EPS -11.49 -86.96 -38.04 4,000.00 -24.67 34.08 0.00 -
EY -8.70 -1.15 -2.63 0.03 -4.05 2.93 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.45 0.85 0.59 0.82 0.65 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 25/08/06 24/08/05 24/08/04 27/08/03 27/08/02 29/08/01 15/08/00 -
Price 0.37 0.61 0.88 1.75 1.21 1.53 0.00 -
P/RPS 1.68 3.05 4.74 11.47 8.71 4.54 0.00 -
P/EPS -10.63 -91.46 -31.88 8,750.00 -22.96 48.73 0.00 -
EY -9.41 -1.09 -3.14 0.01 -4.36 2.05 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.47 0.71 1.29 0.77 0.93 0.00 -

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