[HCK] YoY Cumulative Quarter Result on 30-Jun-2014 [#2]

Announcement Date
20-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 276.48%
YoY- 198.88%
Quarter Report
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 13,678 9,992 16,245 7,064 18,999 22,975 16,864 -3.42%
PBT -808 -182 5,052 -105 -1,866 1,398 1,180 -
Tax -6 204 -359 1,893 -167 -930 -686 -54.57%
NP -814 22 4,693 1,788 -2,033 468 494 -
-
NP to SH -531 144 4,376 2,033 -2,056 745 582 -
-
Tax Rate - - 7.11% - - 66.52% 58.14% -
Total Cost 14,492 9,970 11,552 5,276 21,032 22,507 16,370 -2.00%
-
Net Worth 130,247 101,907 88,238 46,174 52,872 55,340 53,125 16.10%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 130,247 101,907 88,238 46,174 52,872 55,340 53,125 16.10%
NOSH 84,234 55,384 51,301 46,174 44,215 42,090 41,870 12.34%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -5.95% 0.22% 28.89% 25.31% -10.70% 2.04% 2.93% -
ROE -0.41% 0.14% 4.96% 4.40% -3.89% 1.35% 1.10% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 21.84 18.04 31.67 15.30 42.97 54.58 40.28 -9.69%
EPS -0.75 0.18 8.53 4.40 -4.65 1.77 1.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.08 1.84 1.72 1.00 1.1958 1.3148 1.2688 8.57%
Adjusted Per Share Value based on latest NOSH - 46,194
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 2.45 1.79 2.91 1.27 3.40 4.11 3.02 -3.42%
EPS -0.10 0.03 0.78 0.36 -0.37 0.13 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2333 0.1825 0.158 0.0827 0.0947 0.0991 0.0951 16.11%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 5.29 2.89 3.16 3.49 1.65 0.37 0.35 -
P/RPS 24.22 16.02 9.98 22.81 3.84 0.68 0.87 74.00%
P/EPS -623.83 1,111.54 37.05 79.27 -35.48 20.90 25.18 -
EY -0.16 0.09 2.70 1.26 -2.82 4.78 3.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.54 1.57 1.84 3.49 1.38 0.28 0.28 44.36%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 25/08/16 20/08/15 20/08/14 28/08/13 30/08/12 29/08/11 -
Price 1.24 3.10 3.00 3.53 1.60 0.52 0.31 -
P/RPS 5.68 17.18 9.47 23.07 3.72 0.95 0.77 39.47%
P/EPS -146.23 1,192.31 35.17 80.18 -34.41 29.38 22.30 -
EY -0.68 0.08 2.84 1.25 -2.91 3.40 4.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 1.68 1.74 3.53 1.34 0.40 0.24 16.48%

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