[HCK] YoY Cumulative 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- 243.49%
YoY- 115.25%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 13,746 13,678 9,992 16,245 7,064 18,999 22,975 -8.20%
PBT -2,084 -808 -182 5,052 -105 -1,866 1,398 -
Tax 0 -6 204 -359 1,893 -167 -930 -
NP -2,084 -814 22 4,693 1,788 -2,033 468 -
-
NP to SH -1,576 -531 144 4,376 2,033 -2,056 745 -
-
Tax Rate - - - 7.11% - - 66.52% -
Total Cost 15,830 14,492 9,970 11,552 5,276 21,032 22,507 -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 -0.83% -0.41% 0.14% 4.96% 4.40% -3.89% 1.35% -
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 3.26 21.84 18.04 31.67 15.30 42.97 54.58 -37.46%
EPS -0.37 -0.75 0.18 8.53 4.40 -4.65 1.77 -
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 2.50 2.49 1.82 2.95 1.28 3.45 4.18 -8.20%
EPS -0.29 -0.10 0.03 0.80 0.37 -0.37 0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3444 0.2367 0.1852 0.1604 0.0839 0.0961 0.1006 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 37.07 24.22 16.02 9.98 22.81 3.84 0.68 94.66%
P/EPS -323.37 -623.83 1,111.54 37.05 79.27 -35.48 20.90 -
EY -0.31 -0.16 0.09 2.70 1.26 -2.82 4.78 -
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 39.53 5.68 17.18 9.47 23.07 3.72 0.95 86.09%
P/EPS -344.75 -146.23 1,192.31 35.17 80.18 -34.41 29.38 -
EY -0.29 -0.68 0.08 2.84 1.25 -2.91 3.40 -
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